Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.21% first-year return on $156k initial cash invested.
-17.21%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$2,924
Rent
-$2,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $5,167 expenses = $2,243 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$5,167
Mortgage P&I
109%
$3,189
Property Taxes
12%
$343
Home Insurance
8%
$231
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731