Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.52% first-year return on $158k initial cash invested.
-13.52%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$4,656
Rent
-$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,656 income − $6,441 expenses = $1,785 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,656
Total Expenses
$6,441
Mortgage P&I
71%
$3,318
Property Taxes
14%
$655
Home Insurance
5%
$234
HOA
0%
$0
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,164