Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.9% first-year return on $162k initial cash invested.
-28.9%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$1,386
Rent
-$3,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $5,284 expenses = $3,898 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,851
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,386
Total Expenses
$5,284
Mortgage P&I
247%
$3,419
Property Taxes
60%
$835
Home Insurance
18%
$245
HOA
9%
$121
Property Management
15%
$208
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346