Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.24% first-year return on $164k initial cash invested.
-22.24%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$3,410
Rent
-$3,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,410 income − $6,448 expenses = $3,038 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,410
Total Expenses
$6,448
Mortgage P&I
101%
$3,440
Property Taxes
33%
$1,129
Home Insurance
7%
$243
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852