Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.62% first-year return on $163k initial cash invested.
-24.62%
Cash On Cash
0.46%
Cap Rate
0.07
DSCR
$1,661
Rent
-$3,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,661 income − $5,003 expenses = $3,342 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,661
Total Expenses
$5,003
Mortgage P&I
213%
$3,540
Property Taxes
26%
$425
Home Insurance
15%
$242
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$415