Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.46% first-year return on $161k initial cash invested.
-11.46%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$4,288
Rent
-$1,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $5,825 expenses = $1,537 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,804
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,288
Total Expenses
$5,825
Mortgage P&I
79%
$3,406
Property Taxes
2%
$71
Home Insurance
7%
$289
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,072