Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.96% first-year return on $163k initial cash invested.
-24.96%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,477
Rent
-$3,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,477 income − $4,867 expenses = $3,390 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,905
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,477
Total Expenses
$4,867
Mortgage P&I
223%
$3,297
Property Taxes
42%
$616
Home Insurance
17%
$245
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$369