Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.42% first-year return on $156k initial cash invested.
-16.42%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$4,066
Rent
-$2,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $6,201 expenses = $2,135 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,572
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$6,201
Mortgage P&I
82%
$3,354
Property Taxes
17%
$699
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016