Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.59% first-year return on $157k initial cash invested.
-25.59%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,268
Rent
-$3,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $5,621 expenses = $3,353 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,631
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,268
Total Expenses
$5,621
Mortgage P&I
146%
$3,320
Property Taxes
43%
$984
Home Insurance
10%
$228
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$567