Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.59% first-year return on $155k initial cash invested.
-21.59%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$2,026
Rent
-$2,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,026 income − $4,812 expenses = $2,786 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
$2,026
Total Expenses
$4,812
Mortgage P&I
160%
$3,245
Property Taxes
15%
$297
Home Insurance
15%
$298
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506