Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.17% first-year return on $157k initial cash invested.
-22.17%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$2,588
Rent
-$2,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $5,483 expenses = $2,895 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
$2,588
Total Expenses
$5,483
Mortgage P&I
126%
$3,269
Property Taxes
19%
$497
Home Insurance
10%
$262
HOA
8%
$212
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647