Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.91% first-year return on $164k initial cash invested.
-32.91%
Cash On Cash
-0.88%
Cap Rate
-0.13
DSCR
$1,181
Rent
-$4,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,181 income − $5,678 expenses = $4,497 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,181
Total Expenses
$5,678
Mortgage P&I
334%
$3,940
Property Taxes
58%
$687
Home Insurance
21%
$245
HOA
20%
$240
Property Management
15%
$177
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$295