Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.01% first-year return on $158k initial cash invested.
-20.01%
Cash On Cash
1.32%
Cap Rate
0.23
DSCR
$2,720
Rent
-$2,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $5,351 expenses = $2,631 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,658
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$5,351
Mortgage P&I
120%
$3,255
Property Taxes
20%
$545
Home Insurance
9%
$245
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680