Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.9% first-year return on $161k initial cash invested.
-12.9%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$4,447
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,447 income − $6,181 expenses = $1,734 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,825
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,447
Total Expenses
$6,181
Mortgage P&I
77%
$3,441
Property Taxes
8%
$362
Home Insurance
5%
$243
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,112