Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.07% first-year return on $158k initial cash invested.
-24.07%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,474
Rent
-$3,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $5,639 expenses = $3,165 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,658
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,474
Total Expenses
$5,639
Mortgage P&I
137%
$3,393
Property Taxes
26%
$631
Home Insurance
10%
$238
HOA
8%
$190
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618