Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.28% first-year return on $163k initial cash invested.
-26.28%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,201
Rent
-$3,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $5,763 expenses = $3,562 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,887
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,201
Total Expenses
$5,763
Mortgage P&I
159%
$3,503
Property Taxes
42%
$935
Home Insurance
11%
$242
HOA
1%
$27
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550