Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.18% first-year return on $155k initial cash invested.
-20.18%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,078
Rent
-$2,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $5,682 expenses = $2,604 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
$3,078
Total Expenses
$5,682
Mortgage P&I
107%
$3,289
Property Taxes
22%
$682
Home Insurance
8%
$233
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770