Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.25% first-year return on $158k initial cash invested.
-15.25%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$3,724
Rent
-$2,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $5,732 expenses = $2,008 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
$3,724
Total Expenses
$5,732
Mortgage P&I
90%
$3,346
Property Taxes
8%
$284
Home Insurance
6%
$236
HOA
2%
$78
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931