Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.79% first-year return on $156k initial cash invested.
-16.79%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$3,510
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $5,686 expenses = $2,176 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
$3,510
Total Expenses
$5,686
Mortgage P&I
92%
$3,244
Property Taxes
15%
$529
Home Insurance
7%
$229
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878