Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.35% first-year return on $163k initial cash invested.
-14.35%
Cash On Cash
3.63%
Cap Rate
0.55
DSCR
$5,294
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,294 income − $7,240 expenses = $1,946 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,891
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,294
Total Expenses
$7,240
Mortgage P&I
72%
$3,818
Property Taxes
12%
$635
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,324