Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.54% first-year return on $163k initial cash invested.
-10.54%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$6,054
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,054 income − $7,486 expenses = $1,432 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,905
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,054
Total Expenses
$7,486
Mortgage P&I
56%
$3,419
Property Taxes
7%
$444
Home Insurance
4%
$242
HOA
8%
$475
Property Management
15%
$908
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,514