Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $156k initial cash invested.
-18.82%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,934
Rent
-$2,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $5,374 expenses = $2,440 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
$2,934
Total Expenses
$5,374
Mortgage P&I
109%
$3,189
Property Taxes
14%
$411
Home Insurance
9%
$254
HOA
4%
$112
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734