Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.56% first-year return on $158k initial cash invested.
-10.56%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$4,729
Rent
-$1,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,729 income − $6,119 expenses = $1,390 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,661
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,729
Total Expenses
$6,119
Mortgage P&I
69%
$3,283
Property Taxes
7%
$324
Home Insurance
5%
$243
HOA
0%
$0
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182