Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.68% first-year return on $163k initial cash invested.
-26.68%
Cash On Cash
-0.15%
Cap Rate
-0.03
DSCR
$2,128
Rent
-$3,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $5,759 expenses = $3,631 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
$2,128
Total Expenses
$5,759
Mortgage P&I
163%
$3,459
Property Taxes
49%
$1,038
Home Insurance
11%
$241
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532