Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.71% first-year return on $157k initial cash invested.
-29.71%
Cash On Cash
-1.13%
Cap Rate
-0.19
DSCR
$1,022
Rent
-$3,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,022 income − $4,897 expenses = $3,875 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,597
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,022
Total Expenses
$4,897
Mortgage P&I
314%
$3,213
Property Taxes
56%
$572
Home Insurance
23%
$236
HOA
38%
$385
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$256