Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.08% first-year return on $155k initial cash invested.
-18.08%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$2,892
Rent
-$2,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $5,233 expenses = $2,341 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
$2,892
Total Expenses
$5,233
Mortgage P&I
106%
$3,069
Property Taxes
19%
$542
Home Insurance
8%
$233
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723