Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.43% first-year return on $156k initial cash invested.
-26.43%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$596
Rent
-$3,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$596 income − $4,025 expenses = $3,429 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
$596
Total Expenses
$4,025
Mortgage P&I
544%
$3,240
Property Taxes
44%
$263
Home Insurance
40%
$236
HOA
0%
$0
Property Management
15%
$89
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$149