Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.05% first-year return on $156k initial cash invested.
-22.05%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$1,772
Rent
-$2,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,772 income − $4,630 expenses = $2,858 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,550
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,772
Total Expenses
$4,630
Mortgage P&I
184%
$3,264
Property Taxes
16%
$286
Home Insurance
13%
$229
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$443