Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.09% first-year return on $159k initial cash invested.
-18.09%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$2,459
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,459 income − $4,862 expenses = $2,403 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,733
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$4,862
Mortgage P&I
131%
$3,222
Property Taxes
9%
$215
Home Insurance
10%
$245
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615