Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $159k initial cash invested.
-18.62%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,763
Rent
-$2,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $5,234 expenses = $2,471 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
$2,763
Total Expenses
$5,234
Mortgage P&I
118%
$3,253
Property Taxes
15%
$414
Home Insurance
9%
$240
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691