Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.3% first-year return on $156k initial cash invested.
-14.3%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$4,506
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $6,361 expenses = $1,855 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,554
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$6,361
Mortgage P&I
71%
$3,219
Property Taxes
16%
$742
Home Insurance
5%
$238
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126