Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.31% first-year return on $156k initial cash invested.
-15.31%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$4,287
Rent
-$1,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,287 income − $6,273 expenses = $1,986 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,557
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,287
Total Expenses
$6,273
Mortgage P&I
76%
$3,265
Property Taxes
17%
$718
Home Insurance
5%
$233
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,072