Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.47% first-year return on $157k initial cash invested.
-23.47%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$2,037
Rent
-$3,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $5,109 expenses = $3,072 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%
$6,621
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,037
Total Expenses
$5,109
Mortgage P&I
161%
$3,278
Property Taxes
31%
$639
Home Insurance
11%
$215
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509