Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.85% first-year return on $156k initial cash invested.
-17.85%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$2,450
Rent
-$2,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $4,763 expenses = $2,313 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,549
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$4,763
Mortgage P&I
132%
$3,241
Property Taxes
2%
$50
Home Insurance
9%
$229
HOA
3%
$67
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612