Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.03% first-year return on $164k initial cash invested.
-21.03%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,653
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,653 income − $5,534 expenses = $2,881 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,972
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,653
Total Expenses
$5,534
Mortgage P&I
130%
$3,441
Property Taxes
18%
$475
Home Insurance
13%
$345
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663