Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.42% first-year return on $164k initial cash invested.
-23.42%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$2,387
Rent
-$3,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,387 income − $5,578 expenses = $3,191 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,929
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,387
Total Expenses
$5,578
Mortgage P&I
148%
$3,536
Property Taxes
27%
$654
Home Insurance
10%
$243
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$597