Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.77% first-year return on $162k initial cash invested.
-24.77%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$2,808
Rent
-$3,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $6,147 expenses = $3,339 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
$2,808
Total Expenses
$6,147
Mortgage P&I
124%
$3,469
Property Taxes
33%
$932
Home Insurance
9%
$243
HOA
6%
$156
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702