Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.6% first-year return on $161k initial cash invested.
-20.6%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$2,667
Rent
-$2,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $5,428 expenses = $2,761 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,667
Total Expenses
$5,428
Mortgage P&I
129%
$3,430
Property Taxes
13%
$334
Home Insurance
9%
$238
HOA
5%
$145
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667