Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.67% first-year return on $155k initial cash invested.
-16.67%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$3,493
Rent
-$2,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,493 income − $5,649 expenses = $2,156 out of pocket
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,534
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,493
Total Expenses
$5,649
Mortgage P&I
91%
$3,190
Property Taxes
16%
$550
Home Insurance
7%
$232
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873