Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.88% first-year return on $163k initial cash invested.
-20.88%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$2,878
Rent
-$2,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $5,713 expenses = $2,835 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
$2,878
Total Expenses
$5,713
Mortgage P&I
122%
$3,518
Property Taxes
20%
$571
Home Insurance
8%
$242
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720