Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.47% first-year return on $161k initial cash invested.
-8.47%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$4,919
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,919 income − $6,056 expenses = $1,137 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,811
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,919
Total Expenses
$6,056
Mortgage P&I
68%
$3,355
Property Taxes
2%
$87
Home Insurance
5%
$252
HOA
0%
$0
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,230