Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.78% first-year return on $156k initial cash invested.
-29.78%
Cash On Cash
-0.92%
Cap Rate
-0.15
DSCR
$1,554
Rent
-$3,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $5,435 expenses = $3,881 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,591
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,554
Total Expenses
$5,435
Mortgage P&I
213%
$3,313
Property Taxes
70%
$1,081
Home Insurance
15%
$238
HOA
4%
$58
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388