Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.87% first-year return on $154k initial cash invested.
-15.87%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$4,354
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $6,396 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,495
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$6,396
Mortgage P&I
75%
$3,263
Property Taxes
19%
$817
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088