Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.55% first-year return on $156k initial cash invested.
-23.55%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,448
Rent
-$3,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $5,519 expenses = $3,071 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%
$6,594
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$5,519
Mortgage P&I
135%
$3,301
Property Taxes
18%
$440
Home Insurance
10%
$236
HOA
15%
$367
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612