Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.35% first-year return on $158k initial cash invested.
-18.35%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,206
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,206 income − $5,627 expenses = $2,421 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,681
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,206
Total Expenses
$5,627
Mortgage P&I
105%
$3,364
Property Taxes
15%
$483
Home Insurance
8%
$241
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802