Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.94% first-year return on $161k initial cash invested.
-19.94%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$3,319
Rent
-$2,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,319 income − $6,000 expenses = $2,681 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,825
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,319
Total Expenses
$6,000
Mortgage P&I
106%
$3,505
Property Taxes
20%
$660
Home Insurance
7%
$241
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830