Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.19% first-year return on $163k initial cash invested.
-15.19%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$3,214
Rent
-$2,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $5,282 expenses = $2,068 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,923
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,214
Total Expenses
$5,282
Mortgage P&I
106%
$3,401
Property Taxes
3%
$92
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804