Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.58% first-year return on $158k initial cash invested.
-24.58%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,955
Rent
-$3,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $5,193 expenses = $3,238 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,670
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,955
Total Expenses
$5,193
Mortgage P&I
170%
$3,332
Property Taxes
35%
$678
Home Insurance
13%
$245
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489