Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.03% first-year return on $157k initial cash invested.
-28.03%
Cash On Cash
-0.64%
Cap Rate
-0.11
DSCR
$894
Rent
-$3,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$894 income − $4,562 expenses = $3,668 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
$894
Total Expenses
$4,562
Mortgage P&I
367%
$3,278
Property Taxes
71%
$639
Home Insurance
24%
$215
HOA
0%
$0
Property Management
15%
$134
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$224