Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.75% first-year return on $158k initial cash invested.
-19.75%
Cash On Cash
1.89%
Cap Rate
0.3
DSCR
$2,837
Rent
-$2,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,837 income − $5,435 expenses = $2,598 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,837
Total Expenses
$5,435
Mortgage P&I
125%
$3,536
Property Taxes
11%
$298
Home Insurance
8%
$240
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709