Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.33% first-year return on $157k initial cash invested.
-19.33%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$3,781
Rent
-$2,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,781 income − $6,308 expenses = $2,527 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,615
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,781
Total Expenses
$6,308
Mortgage P&I
92%
$3,495
Property Taxes
17%
$634
Home Insurance
6%
$240
HOA
3%
$125
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945