Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.72% first-year return on $155k initial cash invested.
-18.72%
Cash On Cash
2.42%
Cap Rate
0.37
DSCR
$3,780
Rent
-$2,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $6,198 expenses = $2,418 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,523
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$6,198
Mortgage P&I
95%
$3,580
Property Taxes
15%
$568
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945