Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.45% first-year return on $159k initial cash invested.
-13.45%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$4,204
Rent
-$1,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $5,985 expenses = $1,781 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,712
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,204
Total Expenses
$5,985
Mortgage P&I
78%
$3,278
Property Taxes
11%
$451
Home Insurance
6%
$238
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051