Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.77% first-year return on $159k initial cash invested.
-21.77%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$1,742
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $4,636 expenses = $2,894 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,738
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,742
Total Expenses
$4,636
Mortgage P&I
193%
$3,366
Property Taxes
11%
$192
Home Insurance
14%
$241
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436