Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.84% first-year return on $156k initial cash invested.
-18.84%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$3,651
Rent
-$2,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $6,106 expenses = $2,455 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,588
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$6,106
Mortgage P&I
90%
$3,288
Property Taxes
23%
$846
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913