Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.94% first-year return on $162k initial cash invested.
-9.94%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$5,483
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,483 income − $6,823 expenses = $1,340 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%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,483
Total Expenses
$6,823
Mortgage P&I
62%
$3,395
Property Taxes
9%
$504
Home Insurance
4%
$245
HOA
1%
$48
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,371