Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.58% first-year return on $159k initial cash invested.
-23.58%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,259
Rent
-$3,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $5,380 expenses = $3,121 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,705
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$5,380
Mortgage P&I
153%
$3,447
Property Taxes
27%
$613
Home Insurance
10%
$236
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565