Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.29% first-year return on $161k initial cash invested.
-20.29%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,990
Rent
-$2,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $5,718 expenses = $2,728 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
$2,990
Total Expenses
$5,718
Mortgage P&I
115%
$3,424
Property Taxes
21%
$613
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748