Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.04% first-year return on $154k initial cash invested.
-19.04%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$3,032
Rent
-$2,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $5,483 expenses = $2,451 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
$3,032
Total Expenses
$5,483
Mortgage P&I
109%
$3,300
Property Taxes
16%
$500
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758