Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.19% first-year return on $158k initial cash invested.
-17.19%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$3,107
Rent
-$2,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,107 income − $5,375 expenses = $2,268 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,684
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,107
Total Expenses
$5,375
Mortgage P&I
110%
$3,404
Property Taxes
8%
$236
Home Insurance
8%
$244
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777