Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $163k initial cash invested.
-16.91%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$3,636
Rent
-$2,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $5,930 expenses = $2,294 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,893
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,636
Total Expenses
$5,930
Mortgage P&I
95%
$3,465
Property Taxes
13%
$478
Home Insurance
7%
$243
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909