Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.22% first-year return on $159k initial cash invested.
-19.22%
Cash On Cash
1.44%
Cap Rate
0.25
DSCR
$2,607
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $5,158 expenses = $2,551 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,727
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$5,158
Mortgage P&I
125%
$3,253
Property Taxes
16%
$414
Home Insurance
9%
$240
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652