Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.33% first-year return on $161k initial cash invested.
-16.33%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,690
Rent
-$2,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,690 income − $5,883 expenses = $2,193 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,818
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,690
Total Expenses
$5,883
Mortgage P&I
91%
$3,370
Property Taxes
14%
$524
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922