Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.82% first-year return on $161k initial cash invested.
-15.82%
Cash On Cash
3.29%
Cap Rate
0.49
DSCR
$5,412
Rent
-$2,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,412 income − $7,537 expenses = $2,125 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,818
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,412
Total Expenses
$7,537
Mortgage P&I
70%
$3,778
Property Taxes
13%
$682
Home Insurance
5%
$245
HOA
4%
$235
Property Management
15%
$812
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,353