Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.84% first-year return on $156k initial cash invested.
-25.84%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$1,873
Rent
-$3,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,873 income − $5,243 expenses = $3,370 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
$1,873
Total Expenses
$5,243
Mortgage P&I
176%
$3,301
Property Taxes
23%
$440
Home Insurance
13%
$236
HOA
20%
$367
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468