Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.34% first-year return on $155k initial cash invested.
-12.34%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$5,415
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,415 income − $7,008 expenses = $1,593 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,521
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,415
Total Expenses
$7,008
Mortgage P&I
60%
$3,267
Property Taxes
17%
$924
Home Insurance
4%
$217
HOA
0%
$0
Property Management
15%
$812
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,354