Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.47% first-year return on $154k initial cash invested.
-25.47%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$1,215
Rent
-$3,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,215 income − $4,492 expenses = $3,277 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,495
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,215
Total Expenses
$4,492
Mortgage P&I
265%
$3,225
Property Taxes
38%
$456
Home Insurance
19%
$227
HOA
0%
$0
Property Management
15%
$182
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$304