Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.46% first-year return on $163k initial cash invested.
-19.46%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$2,822
Rent
-$2,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $5,459 expenses = $2,637 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,887
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$5,459
Mortgage P&I
128%
$3,603
Property Taxes
9%
$256
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706