Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.21% first-year return on $159k initial cash invested.
-24.21%
Cash On Cash
1.38%
Cap Rate
0.2
DSCR
$3,067
Rent
-$3,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,067 income − $6,282 expenses = $3,215 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,730
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,067
Total Expenses
$6,282
Mortgage P&I
126%
$3,865
Property Taxes
21%
$629
Home Insurance
8%
$242
HOA
2%
$73
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767