Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.28% first-year return on $156k initial cash invested.
-21.28%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,966
Rent
-$2,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $4,724 expenses = $2,758 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
$1,966
Total Expenses
$4,724
Mortgage P&I
166%
$3,264
Property Taxes
15%
$286
Home Insurance
12%
$229
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492