Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.47% first-year return on $156k initial cash invested.
-24.47%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,213
Rent
-$3,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $5,400 expenses = $3,187 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
$2,213
Total Expenses
$5,400
Mortgage P&I
143%
$3,155
Property Taxes
28%
$628
Home Insurance
11%
$240
HOA
14%
$314
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$553