Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.95% first-year return on $162k initial cash invested.
-25.95%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,373
Rent
-$3,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,373 income − $4,879 expenses = $3,506 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,863
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,373
Total Expenses
$4,879
Mortgage P&I
257%
$3,524
Property Taxes
32%
$442
Home Insurance
19%
$254
HOA
0%
$0
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$343