Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.02% first-year return on $155k initial cash invested.
-12.02%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$5,190
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,190 income − $6,742 expenses = $1,552 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%
$6,522
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,190
Total Expenses
$6,742
Mortgage P&I
63%
$3,273
Property Taxes
14%
$723
Home Insurance
5%
$254
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298