Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.86% first-year return on $154k initial cash invested.
-21.86%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$2,344
Rent
-$2,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $5,158 expenses = $2,814 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,344
Total Expenses
$5,158
Mortgage P&I
140%
$3,286
Property Taxes
21%
$482
Home Insurance
10%
$228
HOA
2%
$36
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586