Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.12% first-year return on $158k initial cash invested.
-21.12%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$2,916
Rent
-$2,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $5,705 expenses = $2,789 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$5,705
Mortgage P&I
115%
$3,361
Property Taxes
24%
$710
Home Insurance
8%
$234
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729