Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.52% first-year return on $155k initial cash invested.
-27.52%
Cash On Cash
-0.39%
Cap Rate
-0.06
DSCR
$1,790
Rent
-$3,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $5,333 expenses = $3,543 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,790
Total Expenses
$5,333
Mortgage P&I
182%
$3,260
Property Taxes
33%
$597
Home Insurance
13%
$228
HOA
22%
$388
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448