Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.32% first-year return on $159k initial cash invested.
-14.32%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$4,733
Rent
-$1,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,733 income − $6,626 expenses = $1,893 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,733
Total Expenses
$6,626
Mortgage P&I
72%
$3,398
Property Taxes
10%
$479
Home Insurance
5%
$234
HOA
5%
$244
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,183