Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $162k initial cash invested.
-19.5%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$3,345
Rent
-$2,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $5,983 expenses = $2,638 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,872
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,345
Total Expenses
$5,983
Mortgage P&I
101%
$3,362
Property Taxes
23%
$770
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836