Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.63% first-year return on $163k initial cash invested.
-16.63%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$3,166
Rent
-$2,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $5,426 expenses = $2,260 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,909
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$5,426
Mortgage P&I
108%
$3,410
Property Taxes
7%
$224
Home Insurance
8%
$262
HOA
0%
$9
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792