Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.38% first-year return on $156k initial cash invested.
-29.38%
Cash On Cash
-0.81%
Cap Rate
-0.13
DSCR
$1,642
Rent
-$3,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,642 income − $5,467 expenses = $3,825 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,582
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,642
Total Expenses
$5,467
Mortgage P&I
202%
$3,315
Property Taxes
47%
$768
Home Insurance
15%
$242
HOA
22%
$354
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410