Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.72% first-year return on $163k initial cash invested.
-16.72%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$3,542
Rent
-$2,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $5,808 expenses = $2,266 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,542
Total Expenses
$5,808
Mortgage P&I
95%
$3,356
Property Taxes
13%
$475
Home Insurance
7%
$243
HOA
1%
$33
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886