Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.9% first-year return on $161k initial cash invested.
-20.9%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,252
Rent
-$2,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $5,047 expenses = $2,795 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,786
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,252
Total Expenses
$5,047
Mortgage P&I
150%
$3,367
Property Taxes
16%
$354
Home Insurance
11%
$245
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563