Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.5% first-year return on $162k initial cash invested.
-17.5%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$3,660
Rent
-$2,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,660 income − $6,021 expenses = $2,361 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%
$6,851
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,660
Total Expenses
$6,021
Mortgage P&I
92%
$3,357
Property Taxes
18%
$650
Home Insurance
7%
$245
HOA
0%
$13
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915