Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.49% first-year return on $155k initial cash invested.
-22.49%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$2,101
Rent
-$2,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $4,997 expenses = $2,896 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,101
Total Expenses
$4,997
Mortgage P&I
150%
$3,156
Property Taxes
10%
$205
Home Insurance
11%
$228
HOA
19%
$400
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525