Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.27% first-year return on $154k initial cash invested.
-16.27%
Cash On Cash
2.03%
Cap Rate
0.36
DSCR
$3,163
Rent
-$2,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,163 income − $5,258 expenses = $2,095 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,163
Total Expenses
$5,258
Mortgage P&I
97%
$3,069
Property Taxes
14%
$442
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791