Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.23% first-year return on $162k initial cash invested.
-9.23%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$6,180
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,180 income − $7,424 expenses = $1,244 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,847
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,180
Total Expenses
$7,424
Mortgage P&I
55%
$3,371
Property Taxes
14%
$842
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$927
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,545