Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.69% first-year return on $162k initial cash invested.
-15.69%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,422
Rent
-$2,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $5,545 expenses = $2,123 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,874
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$5,545
Mortgage P&I
100%
$3,431
Property Taxes
6%
$214
Home Insurance
8%
$257
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856