Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.39% first-year return on $159k initial cash invested.
-19.39%
Cash On Cash
1.82%
Cap Rate
0.29
DSCR
$3,201
Rent
-$2,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $5,775 expenses = $2,574 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,728
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,201
Total Expenses
$5,775
Mortgage P&I
108%
$3,468
Property Taxes
17%
$535
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800