Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $159k initial cash invested.
-21.74%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$2,331
Rent
-$2,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $5,211 expenses = $2,880 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
$2,331
Total Expenses
$5,211
Mortgage P&I
147%
$3,421
Property Taxes
18%
$430
Home Insurance
10%
$241
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583