Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.56% first-year return on $155k initial cash invested.
-16.56%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$3,545
Rent
-$2,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,545 income − $5,680 expenses = $2,135 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%
$6,512
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,545
Total Expenses
$5,680
Mortgage P&I
91%
$3,231
Property Taxes
13%
$451
Home Insurance
7%
$233
HOA
2%
$63
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886