Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.79% first-year return on $156k initial cash invested.
-19.79%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$3,637
Rent
-$2,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,637 income − $6,209 expenses = $2,572 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,571
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,637
Total Expenses
$6,209
Mortgage P&I
89%
$3,253
Property Taxes
24%
$870
Home Insurance
6%
$231
HOA
3%
$110
Property Management
15%
$546
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909