Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.77% first-year return on $156k initial cash invested.
-25.77%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$1,100
Rent
-$3,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,100 income − $4,449 expenses = $3,349 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,570
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,100
Total Expenses
$4,449
Mortgage P&I
299%
$3,293
Property Taxes
35%
$389
Home Insurance
22%
$239
HOA
0%
$0
Property Management
15%
$165
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$275