Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.79% first-year return on $159k initial cash invested.
-27.79%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$1,032
Rent
-$3,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,032 income − $4,720 expenses = $3,688 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,725
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,032
Total Expenses
$4,720
Mortgage P&I
330%
$3,409
Property Taxes
56%
$581
Home Insurance
23%
$235
HOA
0%
$0
Property Management
15%
$155
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$258