Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.36% first-year return on $155k initial cash invested.
-15.36%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$3,506
Rent
-$1,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $5,490 expenses = $1,984 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,236
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,506
Total Expenses
$5,490
Mortgage P&I
88%
$3,087
Property Taxes
14%
$504
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876