Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.86% first-year return on $154k initial cash invested.
-17.86%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$3,862
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $6,160 expenses = $2,298 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
$3,862
Total Expenses
$6,160
Mortgage P&I
84%
$3,263
Property Taxes
21%
$817
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$966