Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.41% first-year return on $161k initial cash invested.
-19.41%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$2,957
Rent
-$2,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,957 income − $5,560 expenses = $2,603 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,808
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,957
Total Expenses
$5,560
Mortgage P&I
115%
$3,391
Property Taxes
17%
$497
Home Insurance
8%
$245
HOA
0%
$8
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739