Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.2% first-year return on $162k initial cash invested.
-15.2%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$3,783
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,783 income − $5,831 expenses = $2,048 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,841
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,783
Total Expenses
$5,831
Mortgage P&I
88%
$3,338
Property Taxes
8%
$307
Home Insurance
6%
$243
HOA
3%
$128
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946