Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.48% first-year return on $158k initial cash invested.
-26.48%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$2,213
Rent
-$3,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $5,690 expenses = $3,477 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
$2,213
Total Expenses
$5,690
Mortgage P&I
148%
$3,270
Property Taxes
45%
$1,004
Home Insurance
11%
$240
HOA
5%
$113
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$553