Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.79% first-year return on $155k initial cash invested.
-21.79%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$1,832
Rent
-$2,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,832 income − $4,637 expenses = $2,805 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,832
Total Expenses
$4,637
Mortgage P&I
179%
$3,286
Property Taxes
13%
$244
Home Insurance
12%
$228
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458