Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.51% first-year return on $161k initial cash invested.
-19.51%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,833
Rent
-$2,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,833 income − $5,446 expenses = $2,613 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,798
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,833
Total Expenses
$5,446
Mortgage P&I
119%
$3,368
Property Taxes
17%
$474
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708