Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $164k initial cash invested.
-23.72%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$1,546
Rent
-$3,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,546 income − $4,789 expenses = $3,243 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%
$6,957
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,546
Total Expenses
$4,789
Mortgage P&I
223%
$3,452
Property Taxes
23%
$350
Home Insurance
16%
$245
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386