Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17% first-year return on $173k initial cash invested.
-17%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$3,054
Rent
-$2,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $5,498 expenses = $2,444 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
6%
$36,000
Cashflow
Total Income
$3,054
Total Expenses
$5,498
Mortgage P&I
107%
$3,262
Property Taxes
18%
$542
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764