Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.84% first-year return on $157k initial cash invested.
-18.84%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$3,256
Rent
-$2,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $5,726 expenses = $2,470 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
$3,256
Total Expenses
$5,726
Mortgage P&I
101%
$3,295
Property Taxes
19%
$633
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814