Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.96% first-year return on $162k initial cash invested.
-22.96%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$2,544
Rent
-$3,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $5,650 expenses = $3,106 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,872
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$5,650
Mortgage P&I
137%
$3,478
Property Taxes
28%
$702
Home Insurance
10%
$248
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636