Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.61% first-year return on $158k initial cash invested.
-20.61%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,344
Rent
-$2,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $5,064 expenses = $2,720 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,685
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,344
Total Expenses
$5,064
Mortgage P&I
143%
$3,357
Property Taxes
14%
$333
Home Insurance
11%
$248
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586