Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.27% first-year return on $168k initial cash invested.
-16.27%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$3,968
Rent
-$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $6,246 expenses = $2,278 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$137k
Closing costs
1%
$6,858
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,968
Total Expenses
$6,246
Mortgage P&I
88%
$3,505
Property Taxes
15%
$591
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992