Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.96% first-year return on $155k initial cash invested.
-18.96%
Cash On Cash
2.09%
Cap Rate
0.33
DSCR
$2,957
Rent
-$2,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,957 income − $5,398 expenses = $2,441 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,957
Total Expenses
$5,398
Mortgage P&I
117%
$3,453
Property Taxes
10%
$298
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739