Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.76% first-year return on $164k initial cash invested.
-20.76%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,865
Rent
-$2,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $5,710 expenses = $2,845 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$140k
Closing costs
1%
$6,975
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$5,710
Mortgage P&I
122%
$3,508
Property Taxes
20%
$581
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716