Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $155k initial cash invested.
-21.74%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,304
Rent
-$2,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $5,110 expenses = $2,806 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,518
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$5,110
Mortgage P&I
141%
$3,258
Property Taxes
22%
$516
Home Insurance
10%
$230
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576