Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.95% first-year return on $162k initial cash invested.
-24.95%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$2,760
Rent
-$3,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $6,124 expenses = $3,364 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,846
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$6,124
Mortgage P&I
126%
$3,469
Property Taxes
34%
$932
Home Insurance
9%
$243
HOA
6%
$156
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690