Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.44% first-year return on $158k initial cash invested.
-9.44%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$5,194
Rent
-$1,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,194 income − $6,437 expenses = $1,243 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,194
Total Expenses
$6,437
Mortgage P&I
64%
$3,346
Property Taxes
5%
$284
Home Insurance
5%
$236
HOA
2%
$78
Property Management
15%
$779
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298