Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $156k initial cash invested.
-18.31%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$3,063
Rent
-$2,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $5,437 expenses = $2,374 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,551
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$5,437
Mortgage P&I
104%
$3,189
Property Taxes
13%
$411
Home Insurance
8%
$254
HOA
4%
$112
Property Management
15%
$459
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766