Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.69% first-year return on $164k initial cash invested.
-25.69%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$2,368
Rent
-$3,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $5,880 expenses = $3,512 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
$2,368
Total Expenses
$5,880
Mortgage P&I
147%
$3,480
Property Taxes
43%
$1,011
Home Insurance
11%
$252
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592