Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.89% first-year return on $162k initial cash invested.
-14.89%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$3,779
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,779 income − $5,788 expenses = $2,009 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,853
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,779
Total Expenses
$5,788
Mortgage P&I
89%
$3,345
Property Taxes
10%
$388
Home Insurance
6%
$241
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945