Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.68% first-year return on $164k initial cash invested.
-17.68%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$4,012
Rent
-$2,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,012 income − $6,431 expenses = $2,419 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%
$6,960
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,012
Total Expenses
$6,431
Mortgage P&I
86%
$3,453
Property Taxes
16%
$645
Home Insurance
6%
$254
HOA
4%
$154
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,003