Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.82% first-year return on $163k initial cash invested.
-26.82%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$841
Rent
-$3,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$841 income − $4,492 expenses = $3,651 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,923
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$841
Total Expenses
$4,492
Mortgage P&I
408%
$3,434
Property Taxes
49%
$409
Home Insurance
29%
$245
HOA
0%
$0
Property Management
15%
$126
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$210