Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.08% first-year return on $161k initial cash invested.
-19.08%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$2,738
Rent
-$2,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $5,291 expenses = $2,553 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$5,291
Mortgage P&I
123%
$3,371
Property Taxes
13%
$367
Home Insurance
9%
$238
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684