Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.89% first-year return on $158k initial cash invested.
-14.89%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$4,549
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,549 income − $6,511 expenses = $1,962 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,674
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,549
Total Expenses
$6,511
Mortgage P&I
73%
$3,304
Property Taxes
17%
$758
Home Insurance
5%
$234
HOA
1%
$32
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,137