Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.7% first-year return on $157k initial cash invested.
-18.7%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$3,124
Rent
-$2,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $5,571 expenses = $2,447 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,621
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$5,571
Mortgage P&I
103%
$3,225
Property Taxes
14%
$434
Home Insurance
10%
$324
HOA
3%
$88
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781