Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.09% first-year return on $158k initial cash invested.
-23.09%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$1,710
Rent
-$3,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $4,758 expenses = $3,048 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
$1,710
Total Expenses
$4,758
Mortgage P&I
196%
$3,357
Property Taxes
19%
$333
Home Insurance
14%
$248
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$428