Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.53% first-year return on $161k initial cash invested.
-22.53%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$2,853
Rent
-$3,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $5,879 expenses = $3,026 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%
$6,819
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$5,879
Mortgage P&I
117%
$3,331
Property Taxes
33%
$934
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713