Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.54% first-year return on $158k initial cash invested.
-14.54%
Cash On Cash
3.08%
Cap Rate
0.5
DSCR
$4,657
Rent
-$1,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,657 income − $6,576 expenses = $1,919 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,683
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,657
Total Expenses
$6,576
Mortgage P&I
74%
$3,447
Property Taxes
14%
$658
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,164