Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.68% first-year return on $158k initial cash invested.
-18.68%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$3,785
Rent
-$2,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,785 income − $6,239 expenses = $2,454 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,648
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,785
Total Expenses
$6,239
Mortgage P&I
87%
$3,287
Property Taxes
24%
$900
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946