Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.13% first-year return on $161k initial cash invested.
-15.13%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$4,264
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,264 income − $6,289 expenses = $2,025 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,264
Total Expenses
$6,289
Mortgage P&I
78%
$3,315
Property Taxes
12%
$497
Home Insurance
6%
$238
HOA
4%
$191
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,066