Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.44% first-year return on $161k initial cash invested.
-24.44%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$2,381
Rent
-$3,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $5,667 expenses = $3,286 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,826
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,381
Total Expenses
$5,667
Mortgage P&I
142%
$3,381
Property Taxes
38%
$916
Home Insurance
10%
$228
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595