Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.5% first-year return on $156k initial cash invested.
-15.5%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$3,746
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $5,763 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,578
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,746
Total Expenses
$5,763
Mortgage P&I
88%
$3,296
Property Taxes
12%
$438
Home Insurance
6%
$231
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936