Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.46% first-year return on $155k initial cash invested.
-24.46%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$1,589
Rent
-$3,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $4,747 expenses = $3,158 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,519
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,589
Total Expenses
$4,747
Mortgage P&I
199%
$3,168
Property Taxes
37%
$588
Home Insurance
14%
$228
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$397