Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.87% first-year return on $156k initial cash invested.
-23.87%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$1,330
Rent
-$3,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,330 income − $4,434 expenses = $3,104 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,330
Total Expenses
$4,434
Mortgage P&I
247%
$3,281
Property Taxes
19%
$246
Home Insurance
18%
$236
HOA
2%
$33
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332