Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.39% first-year return on $158k initial cash invested.
-23.39%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$2,773
Rent
-$3,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,773 income − $5,859 expenses = $3,086 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,682
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,773
Total Expenses
$5,859
Mortgage P&I
121%
$3,349
Property Taxes
34%
$945
Home Insurance
8%
$234
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693