Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.12% first-year return on $156k initial cash invested.
-20.12%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$3,164
Rent
-$2,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $5,780 expenses = $2,616 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,164
Total Expenses
$5,780
Mortgage P&I
105%
$3,337
Property Taxes
22%
$687
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791