Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.82% first-year return on $163k initial cash invested.
-24.82%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$2,730
Rent
-$3,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $6,111 expenses = $3,381 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,927
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$6,111
Mortgage P&I
123%
$3,355
Property Taxes
43%
$1,175
Home Insurance
10%
$271
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682