Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.05% first-year return on $159k initial cash invested.
-25.05%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$1,888
Rent
-$3,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $5,203 expenses = $3,315 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
$1,888
Total Expenses
$5,203
Mortgage P&I
183%
$3,447
Property Taxes
32%
$613
Home Insurance
13%
$236
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472