Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.97% first-year return on $161k initial cash invested.
-25.97%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,728
Rent
-$3,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $5,203 expenses = $3,475 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%
$6,789
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,728
Total Expenses
$5,203
Mortgage P&I
198%
$3,426
Property Taxes
32%
$556
Home Insurance
14%
$242
HOA
9%
$150
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432