Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.83% first-year return on $158k initial cash invested.
-19.83%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$3,148
Rent
-$2,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $5,760 expenses = $2,612 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,148
Total Expenses
$5,760
Mortgage P&I
109%
$3,427
Property Taxes
19%
$586
Home Insurance
8%
$236
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787