Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.55% first-year return on $162k initial cash invested.
-16.55%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$3,282
Rent
-$2,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $5,518 expenses = $2,236 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,865
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$5,518
Mortgage P&I
101%
$3,322
Property Taxes
12%
$379
Home Insurance
7%
$243
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820