Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.01% first-year return on $156k initial cash invested.
-26.01%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$1,827
Rent
-$3,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $5,214 expenses = $3,387 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,585
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,827
Total Expenses
$5,214
Mortgage P&I
173%
$3,155
Property Taxes
34%
$628
Home Insurance
13%
$240
HOA
17%
$314
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457