Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.16% first-year return on $161k initial cash invested.
-20.16%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,208
Rent
-$2,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $5,910 expenses = $2,702 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,208
Total Expenses
$5,910
Mortgage P&I
108%
$3,470
Property Taxes
21%
$663
Home Insurance
7%
$238
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802