Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.38% first-year return on $156k initial cash invested.
-21.38%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,037
Rent
-$2,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $5,808 expenses = $2,771 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,037
Total Expenses
$5,808
Mortgage P&I
108%
$3,268
Property Taxes
29%
$887
Home Insurance
6%
$196
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759