Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.36% first-year return on $155k initial cash invested.
-16.36%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$3,496
Rent
-$2,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $5,611 expenses = $2,115 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,529
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,496
Total Expenses
$5,611
Mortgage P&I
90%
$3,143
Property Taxes
16%
$556
Home Insurance
7%
$231
HOA
0%
$3
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874