Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.07% first-year return on $163k initial cash invested.
-28.07%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$1,306
Rent
-$3,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,306 income − $5,118 expenses = $3,812 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%
$6,904
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,306
Total Expenses
$5,118
Mortgage P&I
270%
$3,520
Property Taxes
56%
$727
Home Insurance
19%
$245
HOA
0%
$0
Property Management
15%
$196
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$326