Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.27% first-year return on $156k initial cash invested.
-25.27%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$1,224
Rent
-$3,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,224 income − $4,509 expenses = $3,285 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
$1,224
Total Expenses
$4,509
Mortgage P&I
269%
$3,293
Property Taxes
32%
$389
Home Insurance
20%
$239
HOA
0%
$0
Property Management
15%
$184
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$306