Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.49% first-year return on $161k initial cash invested.
-15.49%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$3,741
Rent
-$2,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,741 income − $5,819 expenses = $2,078 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,811
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,741
Total Expenses
$5,819
Mortgage P&I
93%
$3,463
Property Taxes
8%
$315
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935