Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.49% first-year return on $163k initial cash invested.
-13.49%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$4,407
Rent
-$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $6,242 expenses = $1,835 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,915
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,407
Total Expenses
$6,242
Mortgage P&I
76%
$3,349
Property Taxes
12%
$542
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102