Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.3% first-year return on $156k initial cash invested.
-19.3%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$2,747
Rent
-$2,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $5,255 expenses = $2,508 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%
$6,567
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,747
Total Expenses
$5,255
Mortgage P&I
118%
$3,244
Property Taxes
17%
$461
Home Insurance
8%
$231
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687