Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.72% first-year return on $161k initial cash invested.
-24.72%
Cash On Cash
0.4%
Cap Rate
0.06
DSCR
$1,382
Rent
-$3,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,382 income − $4,694 expenses = $3,312 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
$1,382
Total Expenses
$4,694
Mortgage P&I
252%
$3,483
Property Taxes
22%
$310
Home Insurance
17%
$238
HOA
0%
$0
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346