Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.45% first-year return on $159k initial cash invested.
-21.45%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$2,064
Rent
-$2,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $4,910 expenses = $2,846 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,064
Total Expenses
$4,910
Mortgage P&I
170%
$3,505
Property Taxes
8%
$168
Home Insurance
12%
$245
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516