Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.77% first-year return on $162k initial cash invested.
-26.77%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$1,327
Rent
-$3,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,327 income − $4,938 expenses = $3,611 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%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,327
Total Expenses
$4,938
Mortgage P&I
253%
$3,353
Property Taxes
53%
$708
Home Insurance
18%
$240
HOA
0%
$0
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332