Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.85% first-year return on $155k initial cash invested.
-23.85%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$2,492
Rent
-$3,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $5,570 expenses = $3,078 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,516
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$5,570
Mortgage P&I
132%
$3,277
Property Taxes
36%
$886
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623