Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.9% first-year return on $161k initial cash invested.
-24.9%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,423
Rent
-$3,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,423 income − $5,774 expenses = $3,351 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%
$6,833
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,423
Total Expenses
$5,774
Mortgage P&I
140%
$3,388
Property Taxes
38%
$927
Home Insurance
12%
$287
HOA
0%
$9
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606