Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.35% first-year return on $162k initial cash invested.
-22.35%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$2,591
Rent
-$3,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,591 income − $5,600 expenses = $3,009 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,837
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,591
Total Expenses
$5,600
Mortgage P&I
135%
$3,498
Property Taxes
24%
$615
Home Insurance
9%
$242
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648