Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.17% first-year return on $163k initial cash invested.
-18.17%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,555
Rent
-$2,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,555 income − $5,021 expenses = $2,466 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,555
Total Expenses
$5,021
Mortgage P&I
131%
$3,353
Property Taxes
8%
$200
Home Insurance
9%
$242
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639