Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.63% first-year return on $159k initial cash invested.
-15.63%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$4,023
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $6,097 expenses = $2,074 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,724
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$6,097
Mortgage P&I
84%
$3,366
Property Taxes
14%
$558
Home Insurance
6%
$242
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006