Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.86% first-year return on $157k initial cash invested.
-18.86%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$2,392
Rent
-$2,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $4,862 expenses = $2,470 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,626
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$4,862
Mortgage P&I
137%
$3,286
Property Taxes
9%
$208
Home Insurance
9%
$219
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598