Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.73% first-year return on $162k initial cash invested.
-16.73%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$3,313
Rent
-$2,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,313 income − $5,575 expenses = $2,262 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,869
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,313
Total Expenses
$5,575
Mortgage P&I
103%
$3,399
Property Taxes
4%
$142
Home Insurance
7%
$245
HOA
6%
$198
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828