Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.84% first-year return on $167k initial cash invested.
-10.84%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$4,098
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $5,603 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,098
Total Expenses
$5,603
Mortgage P&I
81%
$3,327
Property Taxes
2%
$71
Home Insurance
6%
$238
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024