Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $156k initial cash invested.
-18.82%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,350
Rent
-$2,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $5,798 expenses = $2,448 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%
$6,575
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$5,798
Mortgage P&I
99%
$3,304
Property Taxes
18%
$617
Home Insurance
7%
$233
HOA
1%
$36
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838