Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.49% first-year return on $156k initial cash invested.
-20.49%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$3,065
Rent
-$2,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $5,723 expenses = $2,658 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,557
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,065
Total Expenses
$5,723
Mortgage P&I
112%
$3,424
Property Taxes
19%
$593
Home Insurance
8%
$234
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766