Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $164k initial cash invested.
-21.74%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$1,725
Rent
-$2,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $4,692 expenses = $2,967 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
$1,725
Total Expenses
$4,692
Mortgage P&I
199%
$3,426
Property Taxes
11%
$184
Home Insurance
15%
$254
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$431