Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.31% first-year return on $156k initial cash invested.
-23.31%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$1,942
Rent
-$3,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $4,979 expenses = $3,037 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,589
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,942
Total Expenses
$4,979
Mortgage P&I
164%
$3,182
Property Taxes
15%
$287
Home Insurance
13%
$254
HOA
17%
$323
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486