Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.8% first-year return on $159k initial cash invested.
-22.8%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$1,995
Rent
-$3,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,995 income − $5,010 expenses = $3,015 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,995
Total Expenses
$5,010
Mortgage P&I
168%
$3,355
Property Taxes
23%
$463
Home Insurance
12%
$234
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499