Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $163k initial cash invested.
-19.5%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$2,242
Rent
-$2,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $4,886 expenses = $2,644 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$4,886
Mortgage P&I
149%
$3,335
Property Taxes
5%
$112
Home Insurance
11%
$241
HOA
5%
$122
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560