Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.92% first-year return on $154k initial cash invested.
-33.92%
Cash On Cash
-1.86%
Cap Rate
-0.3
DSCR
$865
Rent
-$4,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$865 income − $5,231 expenses = $4,366 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$865
Total Expenses
$5,231
Mortgage P&I
384%
$3,324
Property Taxes
130%
$1,121
Home Insurance
26%
$228
HOA
16%
$142
Property Management
15%
$130
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$216