Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.47% first-year return on $158k initial cash invested.
-17.47%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$2,985
Rent
-$2,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $5,286 expenses = $2,301 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,670
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,985
Total Expenses
$5,286
Mortgage P&I
111%
$3,310
Property Taxes
10%
$299
Home Insurance
8%
$245
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746