Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.76% first-year return on $164k initial cash invested.
-20.76%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$2,316
Rent
-$2,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $5,156 expenses = $2,840 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,961
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,316
Total Expenses
$5,156
Mortgage P&I
149%
$3,453
Property Taxes
14%
$314
Home Insurance
11%
$254
HOA
1%
$23
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579