Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.67% first-year return on $156k initial cash invested.
-22.67%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$3,109
Rent
-$2,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $6,060 expenses = $2,951 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,580
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,109
Total Expenses
$6,060
Mortgage P&I
108%
$3,361
Property Taxes
31%
$978
Home Insurance
7%
$230
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777