Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $162k initial cash invested.
-16.3%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$4,414
Rent
-$2,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,414 income − $6,621 expenses = $2,207 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,878
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$6,621
Mortgage P&I
80%
$3,548
Property Taxes
16%
$701
Home Insurance
6%
$252
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104