Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.4% first-year return on $164k initial cash invested.
-23.4%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,628
Rent
-$3,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,628 income − $4,828 expenses = $3,200 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
$1,628
Total Expenses
$4,828
Mortgage P&I
212%
$3,452
Property Taxes
22%
$350
Home Insurance
15%
$245
HOA
0%
$0
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$407