Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.52% first-year return on $159k initial cash invested.
-13.52%
Cash On Cash
3.28%
Cap Rate
0.53
DSCR
$4,785
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $6,573 expenses = $1,788 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,701
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,785
Total Expenses
$6,573
Mortgage P&I
72%
$3,431
Property Taxes
13%
$610
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196