Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.29% first-year return on $155k initial cash invested.
-13.29%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$5,177
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,177 income − $6,893 expenses = $1,716 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
$5,177
Total Expenses
$6,893
Mortgage P&I
63%
$3,267
Property Taxes
18%
$924
Home Insurance
4%
$217
HOA
0%
$0
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294