Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.99% first-year return on $164k initial cash invested.
-27.99%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$1,860
Rent
-$3,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $5,688 expenses = $3,828 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,959
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,860
Total Expenses
$5,688
Mortgage P&I
192%
$3,577
Property Taxes
35%
$655
Home Insurance
13%
$244
HOA
17%
$320
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465