Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.67% first-year return on $159k initial cash invested.
-22.67%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$2,986
Rent
-$3,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $5,992 expenses = $3,006 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
$2,986
Total Expenses
$5,992
Mortgage P&I
113%
$3,368
Property Taxes
32%
$956
Home Insurance
8%
$236
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746