Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.28% first-year return on $155k initial cash invested.
-22.28%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$2,003
Rent
-$2,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $4,890 expenses = $2,887 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,003
Total Expenses
$4,890
Mortgage P&I
168%
$3,374
Property Taxes
16%
$319
Home Insurance
12%
$236
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$501