Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.49% first-year return on $158k initial cash invested.
-18.49%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$2,676
Rent
-$2,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $5,109 expenses = $2,433 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,664
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,676
Total Expenses
$5,109
Mortgage P&I
126%
$3,363
Property Taxes
8%
$221
Home Insurance
9%
$241
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669