Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.75% first-year return on $156k initial cash invested.
-17.75%
Cash On Cash
2.08%
Cap Rate
0.33
DSCR
$3,260
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $5,566 expenses = $2,306 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$126k
Closing costs
1%
$6,279
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,260
Total Expenses
$5,566
Mortgage P&I
100%
$3,264
Property Taxes
16%
$514
Home Insurance
7%
$224
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815