Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.04% first-year return on $164k initial cash invested.
-20.04%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$2,172
Rent
-$2,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $4,907 expenses = $2,735 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,943
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$4,907
Mortgage P&I
158%
$3,426
Property Taxes
8%
$184
Home Insurance
12%
$254
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543