Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.01% first-year return on $163k initial cash invested.
-21.01%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$2,506
Rent
-$2,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,506 income − $5,360 expenses = $2,854 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
$2,506
Total Expenses
$5,360
Mortgage P&I
132%
$3,297
Property Taxes
25%
$616
Home Insurance
10%
$245
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626