Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.49% first-year return on $157k initial cash invested.
-30.49%
Cash On Cash
-1.28%
Cap Rate
-0.22
DSCR
$2,020
Rent
-$3,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $6,009 expenses = $3,989 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
$2,020
Total Expenses
$6,009
Mortgage P&I
159%
$3,202
Property Taxes
30%
$614
Home Insurance
12%
$240
HOA
49%
$983
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505