Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.64% first-year return on $171k initial cash invested.
-16.64%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,340
Rent
-$2,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,340 income − $6,708 expenses = $2,368 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,340
Total Expenses
$6,708
Mortgage P&I
81%
$3,526
Property Taxes
16%
$695
Home Insurance
6%
$245
HOA
4%
$158
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085