Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.52% first-year return on $164k initial cash invested.
-17.52%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$3,908
Rent
-$2,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $6,307 expenses = $2,399 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,969
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$6,307
Mortgage P&I
87%
$3,383
Property Taxes
15%
$582
Home Insurance
6%
$218
HOA
6%
$249
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977