Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $155k initial cash invested.
-18.62%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$3,959
Rent
-$2,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,959 income − $6,364 expenses = $2,405 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,238
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,959
Total Expenses
$6,364
Mortgage P&I
78%
$3,101
Property Taxes
26%
$1,024
Home Insurance
6%
$218
HOA
3%
$121
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990