Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.84% first-year return on $161k initial cash invested.
-20.84%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$3,002
Rent
-$2,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $5,790 expenses = $2,788 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,787
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$5,790
Mortgage P&I
115%
$3,464
Property Taxes
22%
$652
Home Insurance
8%
$234
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750