Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.23% first-year return on $164k initial cash invested.
-26.23%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,313
Rent
-$3,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,313 income − $4,895 expenses = $3,582 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
$1,313
Total Expenses
$4,895
Mortgage P&I
263%
$3,447
Property Taxes
41%
$542
Home Insurance
19%
$254
HOA
2%
$21
Property Management
15%
$197
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$328