Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.22% first-year return on $156k initial cash invested.
-15.22%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,138
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $6,111 expenses = $1,973 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
$4,138
Total Expenses
$6,111
Mortgage P&I
78%
$3,248
Property Taxes
16%
$666
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,034