Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.84% first-year return on $156k initial cash invested.
-14.84%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$4,230
Rent
-$1,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,230 income − $6,154 expenses = $1,924 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,230
Total Expenses
$6,154
Mortgage P&I
77%
$3,248
Property Taxes
16%
$666
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058