Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.83% first-year return on $155k initial cash invested.
-20.83%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$3,173
Rent
-$2,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,173 income − $5,858 expenses = $2,685 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%
$6,508
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,173
Total Expenses
$5,858
Mortgage P&I
102%
$3,248
Property Taxes
27%
$854
Home Insurance
7%
$233
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793