Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.02% first-year return on $154k initial cash invested.
-13.02%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$3,703
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,703 income − $5,379 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,703
Total Expenses
$5,379
Mortgage P&I
85%
$3,151
Property Taxes
6%
$206
Home Insurance
6%
$228
HOA
0%
$17
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926