Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.33% first-year return on $172k initial cash invested.
-9.33%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$5,354
Rent
-$1,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,354 income − $6,688 expenses = $1,334 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$135k
Closing costs
1%
$6,744
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$5,354
Total Expenses
$6,688
Mortgage P&I
63%
$3,358
Property Taxes
10%
$516
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338