Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.13% first-year return on $163k initial cash invested.
-12.13%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$5,193
Rent
-$1,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,193 income − $6,840 expenses = $1,647 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.1%
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
$5,193
Total Expenses
$6,840
Mortgage P&I
65%
$3,354
Property Taxes
13%
$683
Home Insurance
6%
$310
HOA
0%
$0
Property Management
15%
$779
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298