Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.55% first-year return on $155k initial cash invested.
-32.55%
Cash On Cash
-1.62%
Cap Rate
-0.28
DSCR
$4,032
Rent
-$4,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,032 income − $8,232 expenses = $4,200 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,515
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,032
Total Expenses
$8,232
Mortgage P&I
78%
$3,162
Property Taxes
72%
$2,915
Home Insurance
5%
$220
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008