Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.48% first-year return on $163k initial cash invested.
-26.48%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$1,580
Rent
-$3,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $5,178 expenses = $3,598 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,907
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,580
Total Expenses
$5,178
Mortgage P&I
220%
$3,471
Property Taxes
45%
$706
Home Insurance
15%
$243
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395