Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.06% first-year return on $163k initial cash invested.
-24.06%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$2,159
Rent
-$3,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,159 income − $5,425 expenses = $3,266 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
$2,159
Total Expenses
$5,425
Mortgage P&I
160%
$3,452
Property Taxes
32%
$692
Home Insurance
11%
$245
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540