Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.3% first-year return on $158k initial cash invested.
-21.3%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$2,620
Rent
-$2,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $5,417 expenses = $2,797 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,645
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$5,417
Mortgage P&I
124%
$3,237
Property Taxes
26%
$688
Home Insurance
9%
$234
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655