Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $156k initial cash invested.
-17.97%
Cash On Cash
2.56%
Cap Rate
0.39
DSCR
$3,479
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,479 income − $5,809 expenses = $2,330 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,552
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,479
Total Expenses
$5,809
Mortgage P&I
103%
$3,589
Property Taxes
9%
$304
Home Insurance
7%
$236
HOA
0%
$10
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870