Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.47% first-year return on $161k initial cash invested.
-17.47%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$2,940
Rent
-$2,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $5,279 expenses = $2,339 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,792
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$5,279
Mortgage P&I
116%
$3,397
Property Taxes
7%
$218
Home Insurance
8%
$245
HOA
0%
$7
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735