Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.11% first-year return on $173k initial cash invested.
-17.11%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$3,342
Rent
-$2,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $5,810 expenses = $2,468 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$136k
Closing costs
1%
$6,812
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$3,342
Total Expenses
$5,810
Mortgage P&I
103%
$3,443
Property Taxes
15%
$517
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836