Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.34% first-year return on $162k initial cash invested.
-27.34%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$1,862
Rent
-$3,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $5,542 expenses = $3,680 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,862
Total Expenses
$5,542
Mortgage P&I
203%
$3,787
Property Taxes
33%
$617
Home Insurance
13%
$245
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$466