Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $156k initial cash invested.
-17.97%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,128
Rent
-$2,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $5,466 expenses = $2,338 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
$3,128
Total Expenses
$5,466
Mortgage P&I
105%
$3,296
Property Taxes
14%
$438
Home Insurance
7%
$231
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782