Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.68% first-year return on $156k initial cash invested.
-17.68%
Cash On Cash
1.76%
Cap Rate
0.31
DSCR
$3,092
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $5,390 expenses = $2,298 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,569
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$5,390
Mortgage P&I
101%
$3,135
Property Taxes
17%
$531
Home Insurance
8%
$233
HOA
0%
$6
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773