Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.17% first-year return on $161k initial cash invested.
-10.17%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$4,270
Rent
-$1,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $5,630 expenses = $1,360 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,270
Total Expenses
$5,630
Mortgage P&I
76%
$3,244
Property Taxes
3%
$108
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068