Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.76% first-year return on $161k initial cash invested.
-24.76%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$1,282
Rent
-$3,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,282 income − $4,600 expenses = $3,318 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,282
Total Expenses
$4,600
Mortgage P&I
266%
$3,416
Property Taxes
26%
$332
Home Insurance
19%
$238
HOA
0%
$0
Property Management
15%
$192
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$320