Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.26% first-year return on $156k initial cash invested.
-27.26%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$1,547
Rent
-$3,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,547 income − $5,085 expenses = $3,538 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,558
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,547
Total Expenses
$5,085
Mortgage P&I
214%
$3,303
Property Taxes
52%
$808
Home Insurance
15%
$231
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$387