Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21% first-year return on $163k initial cash invested.
-21%
Cash On Cash
1.8%
Cap Rate
0.28
DSCR
$3,043
Rent
-$2,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,043 income − $5,887 expenses = $2,844 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,883
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,043
Total Expenses
$5,887
Mortgage P&I
123%
$3,756
Property Taxes
9%
$269
Home Insurance
8%
$252
HOA
5%
$149
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761