Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.02% first-year return on $158k initial cash invested.
-22.02%
Cash On Cash
1.62%
Cap Rate
0.25
DSCR
$4,364
Rent
-$2,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $7,257 expenses = $2,893 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$7,257
Mortgage P&I
83%
$3,613
Property Taxes
16%
$700
Home Insurance
5%
$220
HOA
14%
$628
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091