Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.12% first-year return on $167k initial cash invested.
-11.12%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$4,971
Rent
-$1,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,971 income − $6,516 expenses = $1,545 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,971
Total Expenses
$6,516
Mortgage P&I
66%
$3,296
Property Taxes
12%
$595
Home Insurance
5%
$238
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,243