Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $164k initial cash invested.
-20.69%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$2,743
Rent
-$2,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,743 income − $5,578 expenses = $2,835 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
$2,743
Total Expenses
$5,578
Mortgage P&I
125%
$3,441
Property Taxes
17%
$475
Home Insurance
13%
$345
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686