Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.62% first-year return on $159k initial cash invested.
-7.62%
Cash On Cash
5.25%
Cap Rate
0.8
DSCR
$6,405
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,405 income − $7,415 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,719
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,405
Total Expenses
$7,415
Mortgage P&I
58%
$3,694
Property Taxes
6%
$402
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$961
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,601