Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.37% first-year return on $158k initial cash invested.
-27.37%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$1,986
Rent
-$3,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $5,579 expenses = $3,593 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,645
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$5,579
Mortgage P&I
165%
$3,270
Property Taxes
51%
$1,004
Home Insurance
12%
$240
HOA
6%
$113
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496