Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.02% first-year return on $156k initial cash invested.
-12.02%
Cash On Cash
3.15%
Cap Rate
0.55
DSCR
$3,761
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,761 income − $5,328 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,594
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,761
Total Expenses
$5,328
Mortgage P&I
84%
$3,146
Property Taxes
2%
$83
Home Insurance
6%
$240
HOA
1%
$55
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940