Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.7% first-year return on $159k initial cash invested.
-21.7%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$2,813
Rent
-$2,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,813 income − $5,690 expenses = $2,877 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,718
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,813
Total Expenses
$5,690
Mortgage P&I
118%
$3,318
Property Taxes
18%
$511
Home Insurance
9%
$245
HOA
9%
$265
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$703