Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.28% first-year return on $162k initial cash invested.
-18.28%
Cash On Cash
2.53%
Cap Rate
0.39
DSCR
$4,734
Rent
-$2,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,734 income − $7,207 expenses = $2,473 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,873
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,734
Total Expenses
$7,207
Mortgage P&I
79%
$3,734
Property Taxes
16%
$770
Home Insurance
6%
$276
HOA
3%
$155
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184