Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.35% first-year return on $157k initial cash invested.
-14.35%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$3,784
Rent
-$1,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $5,663 expenses = $1,879 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,626
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$5,663
Mortgage P&I
88%
$3,311
Property Taxes
6%
$217
Home Insurance
6%
$236
HOA
2%
$83
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946