Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.83% first-year return on $163k initial cash invested.
-21.83%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$3,148
Rent
-$2,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $6,116 expenses = $2,968 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,911
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$6,116
Mortgage P&I
111%
$3,481
Property Taxes
27%
$851
Home Insurance
9%
$273
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787