Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.95% first-year return on $158k initial cash invested.
-19.95%
Cash On Cash
1.79%
Cap Rate
0.28
DSCR
$2,929
Rent
-$2,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,929 income − $5,550 expenses = $2,621 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,649
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,929
Total Expenses
$5,550
Mortgage P&I
119%
$3,497
Property Taxes
14%
$403
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732