Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.15% first-year return on $155k initial cash invested.
-23.15%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,637
Rent
-$2,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $4,625 expenses = $2,988 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,517
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,637
Total Expenses
$4,625
Mortgage P&I
198%
$3,245
Property Taxes
18%
$297
Home Insurance
18%
$298
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$409