Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.45% first-year return on $157k initial cash invested.
-16.45%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$3,068
Rent
-$2,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $5,222 expenses = $2,154 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,624
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$5,222
Mortgage P&I
110%
$3,363
Property Taxes
5%
$146
Home Insurance
8%
$240
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767