Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.03% first-year return on $164k initial cash invested.
-26.03%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$1,366
Rent
-$3,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,366 income − $4,921 expenses = $3,555 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,947
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,366
Total Expenses
$4,921
Mortgage P&I
252%
$3,447
Property Taxes
40%
$542
Home Insurance
19%
$254
HOA
2%
$21
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342