Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.75% first-year return on $164k initial cash invested.
-20.75%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$2,637
Rent
-$2,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,637 income − $5,478 expenses = $2,841 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,965
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$5,478
Mortgage P&I
130%
$3,419
Property Taxes
13%
$354
Home Insurance
10%
$257
HOA
7%
$183
Property Management
15%
$396
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659