Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.96% first-year return on $155k initial cash invested.
-15.96%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$4,124
Rent
-$2,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $6,184 expenses = $2,060 out of pocket
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,518
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$6,184
Mortgage P&I
80%
$3,289
Property Taxes
17%
$682
Home Insurance
6%
$233
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031