Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.18% first-year return on $164k initial cash invested.
-17.18%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$4,303
Rent
-$2,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,303 income − $6,650 expenses = $2,347 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
$4,303
Total Expenses
$6,650
Mortgage P&I
81%
$3,473
Property Taxes
19%
$833
Home Insurance
6%
$243
HOA
1%
$36
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076