Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.87% first-year return on $157k initial cash invested.
-19.87%
Cash On Cash
1.31%
Cap Rate
0.23
DSCR
$3,073
Rent
-$2,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,073 income − $5,675 expenses = $2,602 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,073
Total Expenses
$5,675
Mortgage P&I
104%
$3,204
Property Taxes
25%
$760
Home Insurance
8%
$236
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768