Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.54% first-year return on $161k initial cash invested.
-23.54%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,354
Rent
-$3,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $5,504 expenses = $3,150 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$5,504
Mortgage P&I
149%
$3,509
Property Taxes
27%
$628
Home Insurance
10%
$238
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588