Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.94% first-year return on $155k initial cash invested.
-17.94%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$2,365
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $4,675 expenses = $2,310 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,365
Total Expenses
$4,675
Mortgage P&I
132%
$3,133
Property Taxes
8%
$178
Home Insurance
10%
$228
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591