Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.87% first-year return on $156k initial cash invested.
-21.87%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,927
Rent
-$2,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,927 income − $5,771 expenses = $2,844 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,573
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,927
Total Expenses
$5,771
Mortgage P&I
110%
$3,209
Property Taxes
23%
$680
Home Insurance
8%
$230
HOA
8%
$247
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732