Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.07% first-year return on $159k initial cash invested.
-12.07%
Cash On Cash
3.23%
Cap Rate
0.56
DSCR
$4,027
Rent
-$1,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,027 income − $5,624 expenses = $1,597 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,701
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,027
Total Expenses
$5,624
Mortgage P&I
80%
$3,240
Property Taxes
5%
$209
Home Insurance
6%
$237
HOA
0%
$5
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007