Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.02% first-year return on $156k initial cash invested.
-24.02%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$2,066
Rent
-$3,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $5,196 expenses = $3,130 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
$2,066
Total Expenses
$5,196
Mortgage P&I
169%
$3,499
Property Taxes
14%
$286
Home Insurance
12%
$240
HOA
9%
$179
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516