Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.6% first-year return on $158k initial cash invested.
-23.6%
Cash On Cash
1.42%
Cap Rate
0.21
DSCR
$2,992
Rent
-$3,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $6,094 expenses = $3,102 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,655
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$6,094
Mortgage P&I
126%
$3,772
Property Taxes
22%
$645
Home Insurance
8%
$240
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748