Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.4% first-year return on $158k initial cash invested.
-18.4%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$4,264
Rent
-$2,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,264 income − $6,689 expenses = $2,425 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,672
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,264
Total Expenses
$6,689
Mortgage P&I
79%
$3,365
Property Taxes
11%
$478
Home Insurance
7%
$280
HOA
12%
$518
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,066