Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.49% first-year return on $155k initial cash invested.
-19.49%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$3,143
Rent
-$2,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,143 income − $5,668 expenses = $2,525 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,545
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,143
Total Expenses
$5,668
Mortgage P&I
106%
$3,338
Property Taxes
18%
$564
Home Insurance
8%
$240
HOA
1%
$17
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786