Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.76% first-year return on $155k initial cash invested.
-32.76%
Cash On Cash
-0.83%
Cap Rate
-0.12
DSCR
$2,085
Rent
-$4,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $6,327 expenses = $4,242 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,543
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,085
Total Expenses
$6,327
Mortgage P&I
178%
$3,708
Property Taxes
32%
$658
Home Insurance
11%
$236
HOA
35%
$725
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521