Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.67% first-year return on $162k initial cash invested.
-17.67%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,508
Rent
-$2,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $5,887 expenses = $2,379 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
$3,508
Total Expenses
$5,887
Mortgage P&I
98%
$3,425
Property Taxes
15%
$534
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877