Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.59% first-year return on $161k initial cash invested.
-11.59%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$5,097
Rent
-$1,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,097 income − $6,648 expenses = $1,551 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,793
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,097
Total Expenses
$6,648
Mortgage P&I
67%
$3,431
Property Taxes
7%
$335
Home Insurance
5%
$243
HOA
4%
$192
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274