Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.32% first-year return on $155k initial cash invested.
-28.32%
Cash On Cash
-0.53%
Cap Rate
-0.09
DSCR
$1,023
Rent
-$3,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,023 income − $4,675 expenses = $3,652 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,513
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,023
Total Expenses
$4,675
Mortgage P&I
325%
$3,321
Property Taxes
62%
$632
Home Insurance
23%
$231
HOA
0%
$0
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$256