Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.93% first-year return on $159k initial cash invested.
-28.93%
Cash On Cash
-0.79%
Cap Rate
-0.13
DSCR
$955
Rent
-$3,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$955 income − $4,780 expenses = $3,825 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%
$6,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$955
Total Expenses
$4,780
Mortgage P&I
351%
$3,348
Property Taxes
77%
$736
Home Insurance
25%
$238
HOA
0%
$0
Property Management
15%
$143
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$239