Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.18% first-year return on $159k initial cash invested.
-20.18%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$2,894
Rent
-$2,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $5,568 expenses = $2,674 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%
$6,716
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,894
Total Expenses
$5,568
Mortgage P&I
116%
$3,365
Property Taxes
20%
$575
Home Insurance
8%
$238
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724