Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $155k initial cash invested.
-22.36%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,252
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $5,133 expenses = $2,881 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,507
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,252
Total Expenses
$5,133
Mortgage P&I
144%
$3,248
Property Taxes
25%
$573
Home Insurance
10%
$231
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563