Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.78% first-year return on $159k initial cash invested.
-17.78%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$3,297
Rent
-$2,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $5,657 expenses = $2,360 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,729
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$5,657
Mortgage P&I
103%
$3,405
Property Taxes
13%
$433
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824