Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.16% first-year return on $162k initial cash invested.
-23.16%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$1,330
Rent
-$3,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,330 income − $4,458 expenses = $3,128 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,860
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,330
Total Expenses
$4,458
Mortgage P&I
258%
$3,432
Property Taxes
11%
$148
Home Insurance
18%
$240
HOA
0%
$0
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332