Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.89% first-year return on $157k initial cash invested.
-18.89%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$2,381
Rent
-$2,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $4,855 expenses = $2,474 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
$2,381
Total Expenses
$4,855
Mortgage P&I
138%
$3,286
Property Taxes
9%
$208
Home Insurance
9%
$219
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595