Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.86% first-year return on $162k initial cash invested.
-16.86%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$3,843
Rent
-$2,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $6,112 expenses = $2,269 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,834
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,843
Total Expenses
$6,112
Mortgage P&I
91%
$3,508
Property Taxes
14%
$526
Home Insurance
6%
$233
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$961