Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.6% first-year return on $159k initial cash invested.
-28.6%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,622
Rent
-$3,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $5,410 expenses = $3,788 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,712
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,622
Total Expenses
$5,410
Mortgage P&I
225%
$3,647
Property Taxes
40%
$654
Home Insurance
15%
$244
HOA
5%
$86
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406