Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.6% first-year return on $156k initial cash invested.
-19.6%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$2,520
Rent
-$2,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $5,063 expenses = $2,543 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,558
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$5,063
Mortgage P&I
129%
$3,254
Property Taxes
14%
$356
Home Insurance
10%
$243
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630