Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.46% first-year return on $156k initial cash invested.
-18.46%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$2,588
Rent
-$2,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $4,992 expenses = $2,404 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,586
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$4,992
Mortgage P&I
127%
$3,292
Property Taxes
9%
$224
Home Insurance
9%
$233
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647