Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.54% first-year return on $157k initial cash invested.
-22.54%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$2,526
Rent
-$2,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $5,479 expenses = $2,953 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,629
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$5,479
Mortgage P&I
131%
$3,321
Property Taxes
28%
$708
Home Insurance
9%
$237
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632