Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.47% first-year return on $156k initial cash invested.
-26.47%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$2,326
Rent
-$3,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $5,770 expenses = $3,444 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,577
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$5,770
Mortgage P&I
136%
$3,167
Property Taxes
54%
$1,250
Home Insurance
10%
$226
HOA
0%
$10
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582