Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.69% first-year return on $163k initial cash invested.
-2.69%
Cash On Cash
5.91%
Cap Rate
0.98
DSCR
$7,238
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,238 income − $7,603 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,238
Total Expenses
$7,603
Mortgage P&I
48%
$3,470
Property Taxes
4%
$282
Home Insurance
3%
$242
HOA
2%
$133
Property Management
15%
$1,086
CapEx
4%
$290
Vacancy
0%
$0
Maintenance
4%
$290
Other
25%
$1,810