Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.99% first-year return on $164k initial cash invested.
-24.99%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$2,768
Rent
-$3,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $6,182 expenses = $3,414 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%
$6,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$6,182
Mortgage P&I
129%
$3,572
Property Taxes
38%
$1,038
Home Insurance
9%
$243
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692