Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.18% first-year return on $161k initial cash invested.
-19.18%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$2,597
Rent
-$2,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $5,167 expenses = $2,570 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,597
Total Expenses
$5,167
Mortgage P&I
130%
$3,363
Property Taxes
3%
$69
Home Insurance
9%
$238
HOA
10%
$250
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649