Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.22% first-year return on $158k initial cash invested.
-14.22%
Cash On Cash
2.8%
Cap Rate
0.48
DSCR
$4,008
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $5,875 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,645
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,008
Total Expenses
$5,875
Mortgage P&I
81%
$3,256
Property Taxes
12%
$469
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002