Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.77% first-year return on $155k initial cash invested.
-21.77%
Cash On Cash
1.88%
Cap Rate
0.28
DSCR
$3,381
Rent
-$2,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $6,202 expenses = $2,821 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,546
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,381
Total Expenses
$6,202
Mortgage P&I
110%
$3,710
Property Taxes
19%
$651
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845