Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.92% first-year return on $155k initial cash invested.
-20.92%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$2,638
Rent
-$2,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,638 income − $5,332 expenses = $2,694 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,638
Total Expenses
$5,332
Mortgage P&I
127%
$3,352
Property Taxes
16%
$434
Home Insurance
9%
$228
HOA
2%
$50
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660