Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.95% first-year return on $159k initial cash invested.
-8.95%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$6,262
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,262 income − $7,451 expenses = $1,189 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
$6,262
Total Expenses
$7,451
Mortgage P&I
53%
$3,335
Property Taxes
13%
$814
Home Insurance
4%
$242
HOA
1%
$55
Property Management
15%
$939
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,566