Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.44% first-year return on $168k initial cash invested.
-17.44%
Cash On Cash
2.12%
Cap Rate
0.34
DSCR
$3,652
Rent
-$2,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $6,094 expenses = $2,442 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
$3,652
Total Expenses
$6,094
Mortgage P&I
96%
$3,505
Property Taxes
16%
$591
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913