Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.83% first-year return on $156k initial cash invested.
-15.83%
Cash On Cash
3.18%
Cap Rate
0.48
DSCR
$5,040
Rent
-$2,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,040 income − $7,104 expenses = $2,064 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,593
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,040
Total Expenses
$7,104
Mortgage P&I
72%
$3,609
Property Taxes
17%
$839
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,260