Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.02% first-year return on $164k initial cash invested.
-26.02%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$758
Rent
-$3,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$758 income − $4,314 expenses = $3,556 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
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
$758
Total Expenses
$4,314
Mortgage P&I
464%
$3,519
Property Taxes
25%
$188
Home Insurance
32%
$243
HOA
0%
$0
Property Management
15%
$114
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$190