Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.32% first-year return on $162k initial cash invested.
-22.32%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,500
Rent
-$3,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,500 income − $5,510 expenses = $3,010 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,500
Total Expenses
$5,510
Mortgage P&I
137%
$3,425
Property Taxes
26%
$645
Home Insurance
10%
$240
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625