Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.25% first-year return on $154k initial cash invested.
-16.25%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$2,903
Rent
-$2,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $4,995 expenses = $2,092 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
$2,903
Total Expenses
$4,995
Mortgage P&I
109%
$3,151
Property Taxes
7%
$206
Home Insurance
8%
$228
HOA
1%
$17
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726