Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.59% first-year return on $159k initial cash invested.
-7.59%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$5,306
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,306 income − $6,313 expenses = $1,007 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,723
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,306
Total Expenses
$6,313
Mortgage P&I
63%
$3,329
Property Taxes
4%
$193
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,326