Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.49% first-year return on $158k initial cash invested.
-24.49%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,118
Rent
-$3,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,118 income − $5,346 expenses = $3,228 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
$2,118
Total Expenses
$5,346
Mortgage P&I
156%
$3,304
Property Taxes
36%
$758
Home Insurance
11%
$234
HOA
2%
$32
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530