Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.68% first-year return on $157k initial cash invested.
-22.68%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,459
Rent
-$2,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,459 income − $5,420 expenses = $2,961 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,604
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$5,420
Mortgage P&I
133%
$3,269
Property Taxes
20%
$497
Home Insurance
11%
$262
HOA
9%
$212
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615