Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.41% first-year return on $163k initial cash invested.
-19.41%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$2,874
Rent
-$2,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $5,516 expenses = $2,642 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,920
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$5,516
Mortgage P&I
123%
$3,533
Property Taxes
12%
$347
Home Insurance
9%
$257
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718