Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.1% first-year return on $156k initial cash invested.
-18.1%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$3,278
Rent
-$2,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $5,632 expenses = $2,354 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%
$6,576
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,278
Total Expenses
$5,632
Mortgage P&I
101%
$3,304
Property Taxes
12%
$399
Home Insurance
7%
$234
HOA
4%
$121
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820