Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.83% first-year return on $159k initial cash invested.
-18.83%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$2,298
Rent
-$2,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $4,795 expenses = $2,497 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
$2,298
Total Expenses
$4,795
Mortgage P&I
143%
$3,279
Property Taxes
8%
$178
Home Insurance
10%
$235
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574