Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.69% first-year return on $163k initial cash invested.
-27.69%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$1,865
Rent
-$3,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $5,634 expenses = $3,769 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,921
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,865
Total Expenses
$5,634
Mortgage P&I
185%
$3,459
Property Taxes
56%
$1,038
Home Insurance
13%
$241
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466