Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.32% first-year return on $158k initial cash invested.
-25.32%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,645
Rent
-$3,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,645 income − $5,972 expenses = $3,327 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
$2,645
Total Expenses
$5,972
Mortgage P&I
124%
$3,288
Property Taxes
45%
$1,181
Home Insurance
9%
$233
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661