Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22% first-year return on $158k initial cash invested.
-22%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,481
Rent
-$2,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,481 income − $6,372 expenses = $2,891 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,652
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,481
Total Expenses
$6,372
Mortgage P&I
94%
$3,288
Property Taxes
34%
$1,181
Home Insurance
7%
$233
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870