Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.97% first-year return on $155k initial cash invested.
-16.97%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$5,155
Rent
-$2,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,155 income − $7,341 expenses = $2,186 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,502
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,155
Total Expenses
$7,341
Mortgage P&I
65%
$3,339
Property Taxes
21%
$1,073
Home Insurance
9%
$455
HOA
0%
$0
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,289