Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.73% first-year return on $158k initial cash invested.
-22.73%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,493
Rent
-$2,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $5,481 expenses = $2,988 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,493
Total Expenses
$5,481
Mortgage P&I
133%
$3,307
Property Taxes
30%
$739
Home Insurance
10%
$238
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623