Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.42% first-year return on $159k initial cash invested.
-22.42%
Cash On Cash
1.72%
Cap Rate
0.25
DSCR
$3,207
Rent
-$2,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,207 income − $6,177 expenses = $2,970 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,714
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,207
Total Expenses
$6,177
Mortgage P&I
119%
$3,805
Property Taxes
19%
$595
Home Insurance
7%
$238
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802