Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.11% first-year return on $163k initial cash invested.
-23.11%
Cash On Cash
1.58%
Cap Rate
0.23
DSCR
$3,290
Rent
-$3,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $6,435 expenses = $3,145 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,919
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$6,435
Mortgage P&I
119%
$3,922
Property Taxes
21%
$688
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822