Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.95% first-year return on $162k initial cash invested.
-18.95%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$2,789
Rent
-$2,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $5,354 expenses = $2,565 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,877
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,789
Total Expenses
$5,354
Mortgage P&I
125%
$3,481
Property Taxes
10%
$289
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697