Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.85% first-year return on $158k initial cash invested.
-15.85%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$3,596
Rent
-$2,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,596 income − $5,687 expenses = $2,091 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%
$6,681
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,596
Total Expenses
$5,687
Mortgage P&I
92%
$3,317
Property Taxes
11%
$408
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899