Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.75% first-year return on $161k initial cash invested.
-25.75%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$2,367
Rent
-$3,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $5,818 expenses = $3,451 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,367
Total Expenses
$5,818
Mortgage P&I
148%
$3,499
Property Taxes
38%
$904
Home Insurance
10%
$238
HOA
2%
$40
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592