Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.2% first-year return on $157k initial cash invested.
-16.2%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$2,946
Rent
-$2,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,946 income − $5,060 expenses = $2,114 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,599
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,946
Total Expenses
$5,060
Mortgage P&I
108%
$3,168
Property Taxes
8%
$247
Home Insurance
8%
$231
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736