Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.19% first-year return on $156k initial cash invested.
-21.19%
Cash On Cash
1.72%
Cap Rate
0.26
DSCR
$3,091
Rent
-$2,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,091 income − $5,849 expenses = $2,758 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,580
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,091
Total Expenses
$5,849
Mortgage P&I
116%
$3,575
Property Taxes
18%
$559
Home Insurance
7%
$230
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773