Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.12% first-year return on $163k initial cash invested.
-26.12%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,023
Rent
-$3,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,023 income − $4,579 expenses = $3,556 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
$1,023
Total Expenses
$4,579
Mortgage P&I
336%
$3,434
Property Taxes
40%
$409
Home Insurance
24%
$245
HOA
0%
$0
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$256