Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.87% first-year return on $155k initial cash invested.
-17.87%
Cash On Cash
2.57%
Cap Rate
0.39
DSCR
$4,085
Rent
-$2,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,085 income − $6,390 expenses = $2,305 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,085
Total Expenses
$6,390
Mortgage P&I
87%
$3,538
Property Taxes
16%
$664
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021