Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.95% first-year return on $164k initial cash invested.
-12.95%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$4,362
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $6,131 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,362
Total Expenses
$6,131
Mortgage P&I
80%
$3,496
Property Taxes
7%
$300
Home Insurance
6%
$243
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090