Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.77% first-year return on $163k initial cash invested.
-27.77%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$1,244
Rent
-$3,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,244 income − $5,018 expenses = $3,774 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,910
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,244
Total Expenses
$5,018
Mortgage P&I
283%
$3,521
Property Taxes
53%
$654
Home Insurance
20%
$245
HOA
0%
$0
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$311