Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.49% first-year return on $161k initial cash invested.
-17.49%
Cash On Cash
1.83%
Cap Rate
0.32
DSCR
$3,490
Rent
-$2,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $5,835 expenses = $2,345 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,803
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,490
Total Expenses
$5,835
Mortgage P&I
93%
$3,241
Property Taxes
20%
$696
Home Insurance
6%
$222
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872