Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.23% first-year return on $157k initial cash invested.
-19.23%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$3,323
Rent
-$2,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,323 income − $5,845 expenses = $2,522 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,637
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,323
Total Expenses
$5,845
Mortgage P&I
103%
$3,410
Property Taxes
18%
$595
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831