Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.36% first-year return on $161k initial cash invested.
-20.36%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$2,574
Rent
-$2,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $5,309 expenses = $2,735 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,820
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$5,309
Mortgage P&I
128%
$3,285
Property Taxes
21%
$545
Home Insurance
9%
$243
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644