Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.03% first-year return on $155k initial cash invested.
-22.03%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$3,030
Rent
-$2,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $5,866 expenses = $2,836 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
$3,030
Total Expenses
$5,866
Mortgage P&I
106%
$3,213
Property Taxes
32%
$971
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758