Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.56% first-year return on $154k initial cash invested.
-20.56%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$2,662
Rent
-$2,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $5,309 expenses = $2,647 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
$2,662
Total Expenses
$5,309
Mortgage P&I
123%
$3,286
Property Taxes
18%
$482
Home Insurance
9%
$228
HOA
1%
$36
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$666