Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.16% first-year return on $161k initial cash invested.
-28.16%
Cash On Cash
-0.56%
Cap Rate
-0.09
DSCR
$614
Rent
-$3,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$614 income − $4,400 expenses = $3,786 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.5%
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
$614
Total Expenses
$4,400
Mortgage P&I
561%
$3,445
Property Taxes
67%
$414
Home Insurance
40%
$245
HOA
0%
$0
Property Management
15%
$92
CapEx
4%
$25
Vacancy
0%
$0
Maintenance
4%
$25
Other
25%
$154