Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.23% first-year return on $155k initial cash invested.
-27.23%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$1,858
Rent
-$3,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $5,364 expenses = $3,506 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
$1,858
Total Expenses
$5,364
Mortgage P&I
175%
$3,260
Property Taxes
32%
$597
Home Insurance
12%
$228
HOA
21%
$388
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464