Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.44% first-year return on $156k initial cash invested.
-25.44%
Cash On Cash
0.46%
Cap Rate
0.07
DSCR
$1,709
Rent
-$3,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,709 income − $5,023 expenses = $3,314 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,588
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,709
Total Expenses
$5,023
Mortgage P&I
205%
$3,499
Property Taxes
17%
$286
Home Insurance
14%
$240
HOA
10%
$179
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$427