Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.54% first-year return on $163k initial cash invested.
-11.54%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$5,227
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,227 income − $6,794 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,227
Total Expenses
$6,794
Mortgage P&I
66%
$3,426
Property Taxes
12%
$614
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,307