Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.01% first-year return on $164k initial cash invested.
-14.01%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$4,095
Rent
-$1,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,095 income − $6,012 expenses = $1,917 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,963
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,095
Total Expenses
$6,012
Mortgage P&I
86%
$3,502
Property Taxes
6%
$264
Home Insurance
6%
$255
HOA
1%
$25
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024