Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.78% first-year return on $155k initial cash invested.
-15.78%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$3,416
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $5,448 expenses = $2,032 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,416
Total Expenses
$5,448
Mortgage P&I
93%
$3,173
Property Taxes
12%
$407
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854