Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.85% first-year return on $162k initial cash invested.
-12.85%
Cash On Cash
3.97%
Cap Rate
0.6
DSCR
$5,738
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,738 income − $7,474 expenses = $1,736 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,865
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,738
Total Expenses
$7,474
Mortgage P&I
66%
$3,779
Property Taxes
12%
$692
Home Insurance
4%
$248
HOA
0%
$0
Property Management
15%
$861
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,434