Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.92% first-year return on $162k initial cash invested.
-16.92%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$4,397
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,397 income − $6,680 expenses = $2,283 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%
$6,851
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,397
Total Expenses
$6,680
Mortgage P&I
77%
$3,394
Property Taxes
21%
$932
Home Insurance
6%
$243
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,099