Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.41% first-year return on $163k initial cash invested.
-15.41%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$4,531
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,531 income − $6,618 expenses = $2,087 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,884
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,531
Total Expenses
$6,618
Mortgage P&I
74%
$3,348
Property Taxes
18%
$827
Home Insurance
6%
$268
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,133