Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.5% first-year return on $156k initial cash invested.
-23.5%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$1,442
Rent
-$3,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,442 income − $4,503 expenses = $3,061 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,586
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,442
Total Expenses
$4,503
Mortgage P&I
221%
$3,182
Property Taxes
27%
$386
Home Insurance
17%
$243
HOA
0%
$0
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$360