Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.74% first-year return on $157k initial cash invested.
-15.74%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,345
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $5,406 expenses = $2,061 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,623
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,345
Total Expenses
$5,406
Mortgage P&I
98%
$3,289
Property Taxes
8%
$271
Home Insurance
7%
$240
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836