Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.24% first-year return on $161k initial cash invested.
-28.24%
Cash On Cash
-0.58%
Cap Rate
-0.1
DSCR
$592
Rent
-$3,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$592 income − $4,389 expenses = $3,797 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
$592
Total Expenses
$4,389
Mortgage P&I
582%
$3,445
Property Taxes
70%
$414
Home Insurance
41%
$245
HOA
0%
$0
Property Management
15%
$89
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$148