Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.21% first-year return on $164k initial cash invested.
-14.21%
Cash On Cash
2.71%
Cap Rate
0.47
DSCR
$4,166
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $6,106 expenses = $1,940 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,946
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$6,106
Mortgage P&I
80%
$3,340
Property Taxes
10%
$433
Home Insurance
7%
$280
HOA
1%
$52
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042