Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.36% first-year return on $162k initial cash invested.
-17.36%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,150
Rent
-$2,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $5,491 expenses = $2,341 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%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$5,491
Mortgage P&I
110%
$3,462
Property Taxes
9%
$277
Home Insurance
8%
$240
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788