Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.38% first-year return on $156k initial cash invested.
-25.38%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,991
Rent
-$3,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,991 income − $5,301 expenses = $3,310 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
$1,991
Total Expenses
$5,301
Mortgage P&I
166%
$3,301
Property Taxes
22%
$440
Home Insurance
12%
$236
HOA
18%
$367
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498