Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.76% first-year return on $158k initial cash invested.
-25.76%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$1,489
Rent
-$3,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,489 income − $4,891 expenses = $3,402 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,689
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,489
Total Expenses
$4,891
Mortgage P&I
227%
$3,386
Property Taxes
37%
$556
Home Insurance
16%
$234
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$372