Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.07% first-year return on $157k initial cash invested.
-17.07%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,145
Rent
-$2,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,145 income − $5,381 expenses = $2,236 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,627
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,145
Total Expenses
$5,381
Mortgage P&I
104%
$3,261
Property Taxes
12%
$365
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786