Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.65% first-year return on $157k initial cash invested.
-30.65%
Cash On Cash
-1.32%
Cap Rate
-0.23
DSCR
$1,977
Rent
-$4,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,977 income − $5,988 expenses = $4,011 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,620
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,977
Total Expenses
$5,988
Mortgage P&I
162%
$3,202
Property Taxes
31%
$614
Home Insurance
12%
$240
HOA
50%
$983
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494