Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.58% first-year return on $162k initial cash invested.
-7.58%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$6,005
Rent
-$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,005 income − $7,026 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,838
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,005
Total Expenses
$7,026
Mortgage P&I
56%
$3,386
Property Taxes
9%
$513
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$901
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,501