Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.07% first-year return on $157k initial cash invested.
-20.07%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,212
Rent
-$2,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $5,834 expenses = $2,622 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,607
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$5,834
Mortgage P&I
102%
$3,280
Property Taxes
22%
$712
Home Insurance
6%
$201
HOA
3%
$100
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803