Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.08% first-year return on $155k initial cash invested.
-11.08%
Cash On Cash
3.85%
Cap Rate
0.63
DSCR
$4,882
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,882 income − $6,309 expenses = $1,427 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,882
Total Expenses
$6,309
Mortgage P&I
68%
$3,318
Property Taxes
9%
$421
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,220