Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.82% first-year return on $161k initial cash invested.
-19.82%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$2,713
Rent
-$2,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,713 income − $5,376 expenses = $2,663 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
$2,713
Total Expenses
$5,376
Mortgage P&I
121%
$3,285
Property Taxes
20%
$545
Home Insurance
9%
$243
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678