Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.85% first-year return on $162k initial cash invested.
-29.85%
Cash On Cash
-0.98%
Cap Rate
-0.16
DSCR
$1,144
Rent
-$4,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,144 income − $5,170 expenses = $4,026 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
$1,144
Total Expenses
$5,170
Mortgage P&I
299%
$3,419
Property Taxes
73%
$835
Home Insurance
21%
$245
HOA
11%
$121
Property Management
15%
$172
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286