Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.22% first-year return on $162k initial cash invested.
-16.22%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$4,715
Rent
-$2,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,715 income − $6,900 expenses = $2,185 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,840
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,715
Total Expenses
$6,900
Mortgage P&I
72%
$3,418
Property Taxes
21%
$973
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,179