Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.19% first-year return on $158k initial cash invested.
-13.19%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,736
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $5,476 expenses = $1,740 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,680
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$5,476
Mortgage P&I
90%
$3,350
Property Taxes
3%
$100
Home Insurance
6%
$234
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934