Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.9% first-year return on $157k initial cash invested.
-25.9%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$1,117
Rent
-$3,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,117 income − $4,512 expenses = $3,395 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,633
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,117
Total Expenses
$4,512
Mortgage P&I
294%
$3,279
Property Taxes
41%
$460
Home Insurance
21%
$236
HOA
0%
$0
Property Management
15%
$168
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$279