Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.41% first-year return on $162k initial cash invested.
-20.41%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,977
Rent
-$2,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,977 income − $5,730 expenses = $2,753 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
$2,977
Total Expenses
$5,730
Mortgage P&I
113%
$3,353
Property Taxes
24%
$708
Home Insurance
8%
$240
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744