Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.11% first-year return on $162k initial cash invested.
-12.11%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$4,949
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,949 income − $6,579 expenses = $1,630 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,835
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,949
Total Expenses
$6,579
Mortgage P&I
69%
$3,425
Property Taxes
11%
$534
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,237