Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.78% first-year return on $163k initial cash invested.
-19.78%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$3,167
Rent
-$2,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,167 income − $5,852 expenses = $2,685 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,167
Total Expenses
$5,852
Mortgage P&I
111%
$3,518
Property Taxes
18%
$571
Home Insurance
8%
$242
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792