Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.69% first-year return on $163k initial cash invested.
-15.69%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$4,104
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $6,242 expenses = $2,138 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$139k
Closing costs
1%
$6,927
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$6,242
Mortgage P&I
84%
$3,457
Property Taxes
14%
$567
Home Insurance
6%
$248
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026