Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.01% first-year return on $157k initial cash invested.
-17.01%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$3,589
Rent
-$2,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,589 income − $5,809 expenses = $2,220 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,601
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,589
Total Expenses
$5,809
Mortgage P&I
93%
$3,344
Property Taxes
14%
$509
Home Insurance
6%
$233
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897