Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.31% first-year return on $162k initial cash invested.
-8.31%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$5,312
Rent
-$1,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,312 income − $6,436 expenses = $1,124 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%
$6,875
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,312
Total Expenses
$6,436
Mortgage P&I
65%
$3,428
Property Taxes
1%
$74
Home Insurance
7%
$385
HOA
0%
$0
Property Management
15%
$797
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,328