Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.64% first-year return on $163k initial cash invested.
-23.64%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,271
Rent
-$3,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $5,480 expenses = $3,209 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,901
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,271
Total Expenses
$5,480
Mortgage P&I
152%
$3,452
Property Taxes
30%
$692
Home Insurance
11%
$245
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568