Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.01% first-year return on $161k initial cash invested.
-25.01%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$2,415
Rent
-$3,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $5,763 expenses = $3,348 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,791
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,415
Total Expenses
$5,763
Mortgage P&I
145%
$3,503
Property Taxes
27%
$640
Home Insurance
10%
$242
HOA
9%
$218
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604