Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.24% first-year return on $161k initial cash invested.
-24.24%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$2,610
Rent
-$3,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $5,855 expenses = $3,245 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
$2,610
Total Expenses
$5,855
Mortgage P&I
134%
$3,503
Property Taxes
25%
$640
Home Insurance
9%
$242
HOA
8%
$218
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652