Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.95% first-year return on $164k initial cash invested.
-22.95%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$1,829
Rent
-$3,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,829 income − $4,969 expenses = $3,140 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,961
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,829
Total Expenses
$4,969
Mortgage P&I
188%
$3,440
Property Taxes
22%
$408
Home Insurance
13%
$244
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457