Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.01% first-year return on $157k initial cash invested.
-12.01%
Cash On Cash
3.21%
Cap Rate
0.56
DSCR
$4,135
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,135 income − $5,705 expenses = $1,570 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,611
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,135
Total Expenses
$5,705
Mortgage P&I
77%
$3,174
Property Taxes
7%
$290
Home Insurance
6%
$257
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034