Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.36% first-year return on $162k initial cash invested.
-23.36%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,437
Rent
-$3,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,437 income − $5,597 expenses = $3,160 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
$2,437
Total Expenses
$5,597
Mortgage P&I
143%
$3,478
Property Taxes
29%
$702
Home Insurance
10%
$248
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609