Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.56% first-year return on $158k initial cash invested.
-10.56%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$5,343
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,343 income − $6,734 expenses = $1,391 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%
$6,668
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,343
Total Expenses
$6,734
Mortgage P&I
62%
$3,306
Property Taxes
12%
$618
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,336