Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.91% first-year return on $162k initial cash invested.
-21.91%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,605
Rent
-$2,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,605 income − $5,561 expenses = $2,956 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,851
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,605
Total Expenses
$5,561
Mortgage P&I
132%
$3,442
Property Taxes
24%
$616
Home Insurance
9%
$245
HOA
0%
$8
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651