Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.99% first-year return on $155k initial cash invested.
-17.99%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$4,285
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,285 income − $6,601 expenses = $2,316 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,285
Total Expenses
$6,601
Mortgage P&I
77%
$3,314
Property Taxes
23%
$1,003
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071