Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.3% first-year return on $156k initial cash invested.
-17.3%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$3,847
Rent
-$2,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,847 income − $6,096 expenses = $2,249 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
$3,847
Total Expenses
$6,096
Mortgage P&I
87%
$3,354
Property Taxes
18%
$699
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962