Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.34% first-year return on $161k initial cash invested.
-12.34%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$4,268
Rent
-$1,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $5,922 expenses = $1,654 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,518
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,268
Total Expenses
$5,922
Mortgage P&I
74%
$3,148
Property Taxes
12%
$494
Home Insurance
5%
$231
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067