Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.26% first-year return on $163k initial cash invested.
-11.26%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$4,998
Rent
-$1,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,998 income − $6,527 expenses = $1,529 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
$4,998
Total Expenses
$6,527
Mortgage P&I
69%
$3,470
Property Taxes
6%
$282
Home Insurance
5%
$242
HOA
3%
$133
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250