Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $164k initial cash invested.
-18.31%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$2,571
Rent
-$2,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $5,073 expenses = $2,502 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,953
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$5,073
Mortgage P&I
135%
$3,479
Property Taxes
2%
$56
Home Insurance
10%
$245
HOA
2%
$58
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643