Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.56% first-year return on $161k initial cash invested.
-19.56%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$2,936
Rent
-$2,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $5,566 expenses = $2,630 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,825
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$5,566
Mortgage P&I
112%
$3,302
Property Taxes
21%
$611
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734