Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.19% first-year return on $155k initial cash invested.
-35.19%
Cash On Cash
-1.72%
Cap Rate
-0.26
DSCR
$1,430
Rent
-$4,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,430 income − $5,961 expenses = $4,531 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,430
Total Expenses
$5,961
Mortgage P&I
248%
$3,541
Property Taxes
105%
$1,506
Home Insurance
16%
$228
HOA
0%
$0
Property Management
15%
$214
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$358