Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $159k initial cash invested.
-18.62%
Cash On Cash
1.61%
Cap Rate
0.28
DSCR
$2,352
Rent
-$2,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $4,821 expenses = $2,469 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,720
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$4,821
Mortgage P&I
139%
$3,279
Property Taxes
8%
$178
Home Insurance
10%
$235
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588