Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.9% first-year return on $155k initial cash invested.
-26.9%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$941
Rent
-$3,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$941 income − $4,405 expenses = $3,464 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
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
$941
Total Expenses
$4,405
Mortgage P&I
344%
$3,237
Property Taxes
52%
$488
Home Insurance
24%
$228
HOA
0%
$0
Property Management
15%
$141
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$235