Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.13% first-year return on $161k initial cash invested.
-16.13%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,282
Rent
-$2,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $5,441 expenses = $2,159 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%
$6,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$5,441
Mortgage P&I
104%
$3,427
Property Taxes
6%
$202
Home Insurance
7%
$238
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820