Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.49% first-year return on $164k initial cash invested.
-10.49%
Cash On Cash
3.61%
Cap Rate
0.63
DSCR
$5,371
Rent
-$1,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,371 income − $6,808 expenses = $1,437 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,971
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,371
Total Expenses
$6,808
Mortgage P&I
62%
$3,321
Property Taxes
13%
$672
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$806
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,343