Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.87% first-year return on $163k initial cash invested.
-18.87%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$3,323
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,323 income − $5,884 expenses = $2,561 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,323
Total Expenses
$5,884
Mortgage P&I
102%
$3,395
Property Taxes
16%
$526
Home Insurance
7%
$243
HOA
4%
$125
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831