Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.69% first-year return on $157k initial cash invested.
-25.69%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,232
Rent
-$3,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $5,588 expenses = $3,356 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,608
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,232
Total Expenses
$5,588
Mortgage P&I
152%
$3,387
Property Taxes
28%
$624
Home Insurance
11%
$236
HOA
12%
$270
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558