Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.3% first-year return on $156k initial cash invested.
-15.3%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$3,598
Rent
-$1,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $5,592 expenses = $1,994 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%
$6,591
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$5,592
Mortgage P&I
92%
$3,307
Property Taxes
9%
$339
Home Insurance
6%
$218
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900