Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.17% first-year return on $159k initial cash invested.
-15.17%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$4,673
Rent
-$2,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,673 income − $6,689 expenses = $2,016 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,735
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,673
Total Expenses
$6,689
Mortgage P&I
71%
$3,335
Property Taxes
17%
$814
Home Insurance
5%
$242
HOA
1%
$55
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168