Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.4% first-year return on $163k initial cash invested.
-24.4%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$1,496
Rent
-$3,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,496 income − $4,809 expenses = $3,313 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
$1,496
Total Expenses
$4,809
Mortgage P&I
227%
$3,400
Property Taxes
30%
$446
Home Insurance
16%
$245
HOA
0%
$0
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374