Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.73% first-year return on $163k initial cash invested.
-12.73%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$5,035
Rent
-$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,035 income − $6,763 expenses = $1,728 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
$5,035
Total Expenses
$6,763
Mortgage P&I
67%
$3,354
Property Taxes
14%
$683
Home Insurance
6%
$310
HOA
0%
$0
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,259