Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.88% first-year return on $161k initial cash invested.
-15.88%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$4,227
Rent
-$2,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,227 income − $6,353 expenses = $2,126 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,791
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,227
Total Expenses
$6,353
Mortgage P&I
80%
$3,378
Property Taxes
17%
$701
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,057