Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.35% first-year return on $156k initial cash invested.
-17.35%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$3,374
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $5,631 expenses = $2,257 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,578
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$5,631
Mortgage P&I
100%
$3,373
Property Taxes
12%
$402
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844