Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.29% first-year return on $154k initial cash invested.
-26.29%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$1,010
Rent
-$3,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,010 income − $4,392 expenses = $3,382 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
$1,010
Total Expenses
$4,392
Mortgage P&I
319%
$3,225
Property Taxes
45%
$456
Home Insurance
22%
$227
HOA
0%
$0
Property Management
15%
$152
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$252