Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.89% first-year return on $156k initial cash invested.
-26.89%
Cash On Cash
-0.38%
Cap Rate
-0.07
DSCR
$1,285
Rent
-$3,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,285 income − $4,771 expenses = $3,486 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,550
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,285
Total Expenses
$4,771
Mortgage P&I
251%
$3,225
Property Taxes
54%
$694
Home Insurance
18%
$236
HOA
0%
$0
Property Management
15%
$193
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$321