Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.37% first-year return on $156k initial cash invested.
-11.37%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$4,468
Rent
-$1,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,468 income − $5,946 expenses = $1,478 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,572
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,468
Total Expenses
$5,946
Mortgage P&I
74%
$3,289
Property Taxes
5%
$224
Home Insurance
5%
$236
HOA
1%
$52
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,117