Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.09% first-year return on $164k initial cash invested.
-18.09%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$3,138
Rent
-$2,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $5,610 expenses = $2,472 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
$3,138
Total Expenses
$5,610
Mortgage P&I
111%
$3,488
Property Taxes
13%
$407
Home Insurance
7%
$208
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$784