Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.85% first-year return on $157k initial cash invested.
-15.85%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$4,275
Rent
-$2,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $6,345 expenses = $2,070 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
$4,275
Total Expenses
$6,345
Mortgage P&I
77%
$3,280
Property Taxes
17%
$712
Home Insurance
5%
$201
HOA
2%
$100
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069