Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.25% first-year return on $161k initial cash invested.
-15.25%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$4,374
Rent
-$2,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $6,424 expenses = $2,050 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,824
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,374
Total Expenses
$6,424
Mortgage P&I
77%
$3,357
Property Taxes
17%
$759
Home Insurance
5%
$208
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094