Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.16% first-year return on $162k initial cash invested.
-25.16%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$1,400
Rent
-$3,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $4,797 expenses = $3,397 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,859
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,400
Total Expenses
$4,797
Mortgage P&I
253%
$3,536
Property Taxes
25%
$344
Home Insurance
18%
$245
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$350