Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.71% first-year return on $162k initial cash invested.
-21.71%
Cash On Cash
1.57%
Cap Rate
0.24
DSCR
$3,233
Rent
-$2,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,233 income − $6,161 expenses = $2,928 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,233
Total Expenses
$6,161
Mortgage P&I
114%
$3,696
Property Taxes
21%
$674
Home Insurance
7%
$240
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808