Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.11% first-year return on $157k initial cash invested.
-13.11%
Cash On Cash
2.93%
Cap Rate
0.51
DSCR
$3,679
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,679 income − $5,390 expenses = $1,711 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,679
Total Expenses
$5,390
Mortgage P&I
86%
$3,177
Property Taxes
6%
$216
Home Insurance
6%
$231
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920