Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.39% first-year return on $156k initial cash invested.
-27.39%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$1,314
Rent
-$3,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,314 income − $4,886 expenses = $3,572 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,595
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,314
Total Expenses
$4,886
Mortgage P&I
257%
$3,380
Property Taxes
49%
$644
Home Insurance
18%
$231
HOA
0%
$0
Property Management
15%
$197
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$328