Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.46% first-year return on $164k initial cash invested.
-20.46%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$2,966
Rent
-$2,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $5,762 expenses = $2,796 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,952
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$5,762
Mortgage P&I
120%
$3,571
Property Taxes
14%
$425
Home Insurance
9%
$261
HOA
3%
$80
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742