Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.75% first-year return on $156k initial cash invested.
-23.75%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,310
Rent
-$3,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $5,405 expenses = $3,095 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,310
Total Expenses
$5,405
Mortgage P&I
145%
$3,341
Property Taxes
32%
$728
Home Insurance
10%
$228
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578