Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.55% first-year return on $167k initial cash invested.
-10.55%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$4,176
Rent
-$1,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,176 income − $5,640 expenses = $1,464 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,176
Total Expenses
$5,640
Mortgage P&I
80%
$3,327
Property Taxes
2%
$71
Home Insurance
6%
$238
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044