Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.06% first-year return on $159k initial cash invested.
-23.06%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,129
Rent
-$3,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,129 income − $5,177 expenses = $3,048 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,695
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,129
Total Expenses
$5,177
Mortgage P&I
158%
$3,374
Property Taxes
9%
$201
Home Insurance
11%
$234
HOA
16%
$347
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532