Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.68% first-year return on $156k initial cash invested.
-26.68%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$532
Rent
-$3,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$532 income − $3,994 expenses = $3,462 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.3%
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
$532
Total Expenses
$3,994
Mortgage P&I
609%
$3,240
Property Taxes
49%
$263
Home Insurance
44%
$236
HOA
0%
$0
Property Management
15%
$80
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$133