Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.34% first-year return on $163k initial cash invested.
-24.34%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$3,287
Rent
-$3,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,287 income − $6,584 expenses = $3,297 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,884
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,287
Total Expenses
$6,584
Mortgage P&I
108%
$3,538
Property Taxes
30%
$974
Home Insurance
7%
$245
HOA
8%
$250
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822