Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.58% first-year return on $161k initial cash invested.
-20.58%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$1,861
Rent
-$2,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,861 income − $4,619 expenses = $2,758 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,861
Total Expenses
$4,619
Mortgage P&I
184%
$3,427
Property Taxes
3%
$62
Home Insurance
13%
$238
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$465