Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.65% first-year return on $157k initial cash invested.
-18.65%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$3,305
Rent
-$2,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,305 income − $5,750 expenses = $2,445 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,633
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,305
Total Expenses
$5,750
Mortgage P&I
100%
$3,295
Property Taxes
19%
$633
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826