Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.99% first-year return on $157k initial cash invested.
-21.99%
Cash On Cash
1.21%
Cap Rate
0.19
DSCR
$2,359
Rent
-$2,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,359 income − $5,235 expenses = $2,876 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,616
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,359
Total Expenses
$5,235
Mortgage P&I
146%
$3,448
Property Taxes
18%
$424
Home Insurance
10%
$231
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590