Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.11% first-year return on $164k initial cash invested.
-20.11%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$3,562
Rent
-$2,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,562 income − $6,311 expenses = $2,749 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,956
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,562
Total Expenses
$6,311
Mortgage P&I
100%
$3,551
Property Taxes
19%
$669
Home Insurance
7%
$254
HOA
4%
$129
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890