Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.54% first-year return on $161k initial cash invested.
-19.54%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,182
Rent
-$2,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $5,809 expenses = $2,627 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,827
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$5,809
Mortgage P&I
108%
$3,424
Property Taxes
19%
$613
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796