Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.87% first-year return on $164k initial cash invested.
-15.87%
Cash On Cash
2.86%
Cap Rate
0.45
DSCR
$3,443
Rent
-$2,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,443 income − $5,615 expenses = $2,172 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,966
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,443
Total Expenses
$5,615
Mortgage P&I
107%
$3,695
Property Taxes
0%
$1
Home Insurance
7%
$245
HOA
1%
$21
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861