Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.44% first-year return on $164k initial cash invested.
-17.44%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$3,154
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,154 income − $5,536 expenses = $2,382 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,662
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,154
Total Expenses
$5,536
Mortgage P&I
105%
$3,311
Property Taxes
15%
$480
Home Insurance
7%
$228
HOA
0%
$4
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788