Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.27% first-year return on $159k initial cash invested.
-21.27%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$2,449
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,449 income − $5,267 expenses = $2,818 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,449
Total Expenses
$5,267
Mortgage P&I
140%
$3,421
Property Taxes
18%
$430
Home Insurance
10%
$241
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612