Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.13% first-year return on $157k initial cash invested.
-24.13%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,114
Rent
-$3,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,114 income − $5,263 expenses = $3,149 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,599
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,114
Total Expenses
$5,263
Mortgage P&I
159%
$3,368
Property Taxes
31%
$649
Home Insurance
11%
$231
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$528