Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.51% first-year return on $155k initial cash invested.
-18.51%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$2,622
Rent
-$2,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $5,019 expenses = $2,397 out of pocket
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,542
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$5,019
Mortgage P&I
127%
$3,336
Property Taxes
7%
$188
Home Insurance
9%
$236
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656