Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.76% first-year return on $159k initial cash invested.
-16.76%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$3,998
Rent
-$2,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $6,213 expenses = $2,215 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,694
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$6,213
Mortgage P&I
82%
$3,295
Property Taxes
19%
$770
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000