Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.85% first-year return on $163k initial cash invested.
-14.85%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,989
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,989 income − $6,006 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,902
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,989
Total Expenses
$6,006
Mortgage P&I
85%
$3,400
Property Taxes
11%
$446
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$997