Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.04% first-year return on $163k initial cash invested.
-23.04%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,054
Rent
-$3,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $6,177 expenses = $3,123 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,888
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$6,177
Mortgage P&I
114%
$3,470
Property Taxes
33%
$998
Home Insurance
8%
$243
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764