Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.42% first-year return on $163k initial cash invested.
-28.42%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$2,144
Rent
-$3,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $5,996 expenses = $3,852 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,889
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,144
Total Expenses
$5,996
Mortgage P&I
160%
$3,425
Property Taxes
59%
$1,261
Home Insurance
13%
$280
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536