Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.77% first-year return on $159k initial cash invested.
-14.77%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$4,777
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,777 income − $6,739 expenses = $1,962 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
$4,777
Total Expenses
$6,739
Mortgage P&I
70%
$3,335
Property Taxes
17%
$814
Home Insurance
5%
$242
HOA
1%
$55
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194