Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.96% first-year return on $162k initial cash invested.
-29.96%
Cash On Cash
-1.01%
Cap Rate
-0.17
DSCR
$1,112
Rent
-$4,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,112 income − $5,153 expenses = $4,041 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
$1,112
Total Expenses
$5,153
Mortgage P&I
307%
$3,419
Property Taxes
75%
$835
Home Insurance
22%
$245
HOA
11%
$121
Property Management
15%
$167
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$278