Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.98% first-year return on $158k initial cash invested.
-17.98%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,466
Rent
-$2,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $5,838 expenses = $2,372 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,682
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$5,838
Mortgage P&I
95%
$3,308
Property Taxes
18%
$621
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866