Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.96% first-year return on $159k initial cash invested.
-18.96%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,933
Rent
-$2,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,933 income − $6,447 expenses = $2,514 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,721
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$6,447
Mortgage P&I
86%
$3,368
Property Taxes
24%
$956
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983