Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.17% first-year return on $155k initial cash invested.
-25.17%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$1,907
Rent
-$3,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,907 income − $5,162 expenses = $3,255 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,533
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,907
Total Expenses
$5,162
Mortgage P&I
169%
$3,229
Property Taxes
41%
$780
Home Insurance
12%
$238
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477