Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.68% first-year return on $155k initial cash invested.
-19.68%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$2,542
Rent
-$2,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $5,089 expenses = $2,547 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,540
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$5,089
Mortgage P&I
129%
$3,268
Property Taxes
15%
$371
Home Insurance
9%
$229
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636