Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.6% first-year return on $163k initial cash invested.
-17.6%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$3,348
Rent
-$2,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $5,732 expenses = $2,384 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,348
Total Expenses
$5,732
Mortgage P&I
99%
$3,318
Property Taxes
17%
$562
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837