Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.82% first-year return on $157k initial cash invested.
-17.82%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,995
Rent
-$2,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,995 income − $5,326 expenses = $2,331 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,617
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,995
Total Expenses
$5,326
Mortgage P&I
110%
$3,302
Property Taxes
8%
$233
Home Insurance
12%
$348
HOA
0%
$5
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749