Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.44% first-year return on $156k initial cash invested.
-19.44%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,801
Rent
-$2,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,801 income − $6,335 expenses = $2,534 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,592
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,801
Total Expenses
$6,335
Mortgage P&I
86%
$3,264
Property Taxes
27%
$1,011
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950