Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $161k initial cash invested.
-17.56%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$2,592
Rent
-$2,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $4,950 expenses = $2,358 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,817
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$4,950
Mortgage P&I
129%
$3,345
Property Taxes
4%
$99
Home Insurance
9%
$245
HOA
1%
$16
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648