Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.91% first-year return on $161k initial cash invested.
-17.91%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$2,531
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,531 income − $4,938 expenses = $2,407 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,822
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,531
Total Expenses
$4,938
Mortgage P&I
129%
$3,265
Property Taxes
5%
$126
Home Insurance
13%
$332
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633