Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.69% first-year return on $164k initial cash invested.
-23.69%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,466
Rent
-$3,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $5,702 expenses = $3,236 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,466
Total Expenses
$5,702
Mortgage P&I
141%
$3,482
Property Taxes
32%
$793
Home Insurance
10%
$243
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616