Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.43% first-year return on $159k initial cash invested.
-13.43%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$4,341
Rent
-$1,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,341 income − $6,118 expenses = $1,777 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,702
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,341
Total Expenses
$6,118
Mortgage P&I
77%
$3,355
Property Taxes
10%
$434
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085