Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.29% first-year return on $163k initial cash invested.
-18.29%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,446
Rent
-$2,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $5,927 expenses = $2,481 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,446
Total Expenses
$5,927
Mortgage P&I
99%
$3,423
Property Taxes
11%
$379
Home Insurance
7%
$245
HOA
7%
$225
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862