Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.79% first-year return on $155k initial cash invested.
-21.79%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$2,540
Rent
-$2,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $5,346 expenses = $2,806 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
$2,540
Total Expenses
$5,346
Mortgage P&I
126%
$3,209
Property Taxes
27%
$673
Home Insurance
9%
$228
HOA
1%
$16
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635