Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.14% first-year return on $155k initial cash invested.
-16.14%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$3,373
Rent
-$2,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,373 income − $5,463 expenses = $2,090 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,257
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,373
Total Expenses
$5,463
Mortgage P&I
91%
$3,069
Property Taxes
16%
$542
Home Insurance
7%
$233
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843