Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.36% first-year return on $155k initial cash invested.
-15.36%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,613
Rent
-$1,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,613 income − $5,594 expenses = $1,981 out of pocket
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,513
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,613
Total Expenses
$5,594
Mortgage P&I
90%
$3,239
Property Taxes
11%
$392
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$903