Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.87% first-year return on $162k initial cash invested.
-12.87%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$4,570
Rent
-$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,570 income − $6,312 expenses = $1,742 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,570
Total Expenses
$6,312
Mortgage P&I
75%
$3,436
Property Taxes
9%
$389
Home Insurance
5%
$243
HOA
1%
$50
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142