Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.54% first-year return on $164k initial cash invested.
-21.54%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$1,920
Rent
-$2,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $4,857 expenses = $2,937 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,934
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,920
Total Expenses
$4,857
Mortgage P&I
176%
$3,376
Property Taxes
16%
$305
Home Insurance
13%
$254
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480