Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.22% first-year return on $159k initial cash invested.
-21.22%
Cash On Cash
0.85%
Cap Rate
0.15
DSCR
$2,220
Rent
-$2,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $5,037 expenses = $2,817 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,727
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$5,037
Mortgage P&I
144%
$3,205
Property Taxes
24%
$523
Home Insurance
11%
$243
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555