Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.67% first-year return on $161k initial cash invested.
-23.67%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$1,852
Rent
-$3,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $5,023 expenses = $3,171 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,797
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$5,023
Mortgage P&I
189%
$3,494
Property Taxes
21%
$392
Home Insurance
13%
$245
HOA
0%
$3
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$463