Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.4% first-year return on $162k initial cash invested.
-21.4%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$2,178
Rent
-$2,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $5,068 expenses = $2,890 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,860
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$5,068
Mortgage P&I
154%
$3,361
Property Taxes
19%
$422
Home Insurance
11%
$240
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544