Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.02% first-year return on $155k initial cash invested.
-16.02%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$3,901
Rent
-$2,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,901 income − $5,966 expenses = $2,065 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,507
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,901
Total Expenses
$5,966
Mortgage P&I
84%
$3,269
Property Taxes
15%
$585
Home Insurance
6%
$240
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975