Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.75% first-year return on $164k initial cash invested.
-18.75%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,626
Rent
-$2,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $5,188 expenses = $2,562 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$139k
Closing costs
1%
$6,952
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$5,188
Mortgage P&I
131%
$3,451
Property Taxes
8%
$208
Home Insurance
9%
$248
HOA
1%
$21
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656