Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.42% first-year return on $164k initial cash invested.
-25.42%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,440
Rent
-$3,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $5,915 expenses = $3,475 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,955
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$5,915
Mortgage P&I
143%
$3,480
Property Taxes
41%
$1,011
Home Insurance
10%
$252
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610