Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.92% first-year return on $157k initial cash invested.
-27.92%
Cash On Cash
-0.58%
Cap Rate
-0.1
DSCR
$872
Rent
-$3,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$872 income − $4,533 expenses = $3,661 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
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
$872
Total Expenses
$4,533
Mortgage P&I
379%
$3,307
Property Taxes
52%
$452
Home Insurance
27%
$234
HOA
14%
$121
Property Management
15%
$131
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$218