Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.09% first-year return on $163k initial cash invested.
-32.09%
Cash On Cash
-1.25%
Cap Rate
-0.2
DSCR
$2,262
Rent
-$4,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $6,613 expenses = $4,351 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%
$6,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,262
Total Expenses
$6,613
Mortgage P&I
157%
$3,541
Property Taxes
65%
$1,464
Home Insurance
11%
$241
HOA
12%
$282
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$566