Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.97% first-year return on $163k initial cash invested.
-18.97%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$3,663
Rent
-$2,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $6,235 expenses = $2,572 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,892
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,663
Total Expenses
$6,235
Mortgage P&I
97%
$3,555
Property Taxes
19%
$678
Home Insurance
7%
$243
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916