Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $161k initial cash invested.
-24.84%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$1,574
Rent
-$3,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,574 income − $4,903 expenses = $3,329 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
$1,574
Total Expenses
$4,903
Mortgage P&I
218%
$3,430
Property Taxes
21%
$334
Home Insurance
15%
$238
HOA
9%
$145
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$394