Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.32% first-year return on $159k initial cash invested.
-14.32%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$3,749
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,749 income − $5,652 expenses = $1,903 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
$3,749
Total Expenses
$5,652
Mortgage P&I
89%
$3,351
Property Taxes
6%
$222
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937