Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.67% first-year return on $162k initial cash invested.
-16.67%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$3,003
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $5,251 expenses = $2,248 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$5,251
Mortgage P&I
113%
$3,402
Property Taxes
6%
$168
Home Insurance
8%
$240
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751