Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.22% first-year return on $158k initial cash invested.
-11.22%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$5,370
Rent
-$1,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,370 income − $6,849 expenses = $1,479 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,672
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,370
Total Expenses
$6,849
Mortgage P&I
62%
$3,318
Property Taxes
13%
$719
Home Insurance
4%
$234
HOA
0%
$0
Property Management
15%
$806
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,342