Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.96% first-year return on $157k initial cash invested.
-19.96%
Cash On Cash
1.81%
Cap Rate
0.28
DSCR
$2,668
Rent
-$2,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $5,277 expenses = $2,609 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,613
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$5,277
Mortgage P&I
131%
$3,497
Property Taxes
8%
$220
Home Insurance
10%
$279
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667