Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.84% first-year return on $159k initial cash invested.
-26.84%
Cash On Cash
0.35%
Cap Rate
0.05
DSCR
$2,241
Rent
-$3,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $5,790 expenses = $3,549 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$5,790
Mortgage P&I
163%
$3,655
Property Taxes
37%
$831
Home Insurance
10%
$228
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560