Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.38% first-year return on $156k initial cash invested.
-24.38%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$2,068
Rent
-$3,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $5,248 expenses = $3,180 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,595
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$5,248
Mortgage P&I
163%
$3,380
Property Taxes
31%
$644
Home Insurance
11%
$231
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517