Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.36% first-year return on $156k initial cash invested.
-21.36%
Cash On Cash
1.72%
Cap Rate
0.26
DSCR
$3,451
Rent
-$2,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,451 income − $6,220 expenses = $2,769 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,550
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,451
Total Expenses
$6,220
Mortgage P&I
103%
$3,570
Property Taxes
22%
$757
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863