Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.87% first-year return on $159k initial cash invested.
-24.87%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$1,047
Rent
-$3,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,047 income − $4,347 expenses = $3,300 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,724
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,047
Total Expenses
$4,347
Mortgage P&I
310%
$3,246
Property Taxes
24%
$254
Home Insurance
23%
$244
HOA
10%
$100
Property Management
15%
$157
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$262