Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.99% first-year return on $159k initial cash invested.
-17.99%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$3,754
Rent
-$2,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $6,134 expenses = $2,380 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,704
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,754
Total Expenses
$6,134
Mortgage P&I
90%
$3,369
Property Taxes
19%
$719
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938