Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.61% first-year return on $161k initial cash invested.
-28.61%
Cash On Cash
-0.67%
Cap Rate
-0.11
DSCR
$496
Rent
-$3,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$496 income − $4,342 expenses = $3,846 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
$496
Total Expenses
$4,342
Mortgage P&I
695%
$3,445
Property Taxes
83%
$414
Home Insurance
49%
$245
HOA
0%
$0
Property Management
15%
$74
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$124