Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $168k initial cash invested.
-14.51%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$3,766
Rent
-$2,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $5,802 expenses = $2,036 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$137k
Closing costs
1%
$6,874
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,766
Total Expenses
$5,802
Mortgage P&I
90%
$3,386
Property Taxes
10%
$362
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942