Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.41% first-year return on $158k initial cash invested.
-25.41%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$2,383
Rent
-$3,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,383 income − $5,725 expenses = $3,342 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,659
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,383
Total Expenses
$5,725
Mortgage P&I
139%
$3,317
Property Taxes
34%
$803
Home Insurance
9%
$210
HOA
11%
$252
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596