Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.45% first-year return on $159k initial cash invested.
-15.45%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$3,461
Rent
-$2,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,461 income − $5,513 expenses = $2,052 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,734
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,461
Total Expenses
$5,513
Mortgage P&I
97%
$3,351
Property Taxes
6%
$222
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865