Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.26% first-year return on $159k initial cash invested.
-26.26%
Cash On Cash
0%
Cap Rate
0
DSCR
$3,489
Rent
-$3,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,489 income − $6,966 expenses = $3,477 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,709
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,489
Total Expenses
$6,966
Mortgage P&I
96%
$3,336
Property Taxes
24%
$834
Home Insurance
7%
$242
HOA
25%
$879
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872