Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $155k initial cash invested.
-14.38%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$4,601
Rent
-$1,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,601 income − $6,458 expenses = $1,857 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
$4,601
Total Expenses
$6,458
Mortgage P&I
71%
$3,273
Property Taxes
16%
$723
Home Insurance
6%
$254
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150