Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.36% first-year return on $155k initial cash invested.
-35.36%
Cash On Cash
-2.33%
Cap Rate
-0.4
DSCR
$3,338
Rent
-$4,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $7,900 expenses = $4,562 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
$3,338
Total Expenses
$7,900
Mortgage P&I
95%
$3,162
Property Taxes
87%
$2,915
Home Insurance
7%
$220
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$834