Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.29% first-year return on $155k initial cash invested.
-25.29%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,065
Rent
-$3,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $5,321 expenses = $3,256 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%
$6,501
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,065
Total Expenses
$5,321
Mortgage P&I
163%
$3,366
Property Taxes
35%
$727
Home Insurance
11%
$236
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516