Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.39% first-year return on $161k initial cash invested.
-14.39%
Cash On Cash
2.65%
Cap Rate
0.46
DSCR
$4,052
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $5,980 expenses = $1,928 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.0%
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
$4,052
Total Expenses
$5,980
Mortgage P&I
81%
$3,268
Property Taxes
13%
$527
Home Insurance
6%
$240
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013