Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.14% first-year return on $162k initial cash invested.
-22.14%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,642
Rent
-$2,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $5,623 expenses = $2,981 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
$2,642
Total Expenses
$5,623
Mortgage P&I
132%
$3,498
Property Taxes
23%
$615
Home Insurance
9%
$242
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660