Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.71% first-year return on $155k initial cash invested.
-13.71%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$3,588
Rent
-$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $5,353 expenses = $1,765 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
$3,588
Total Expenses
$5,353
Mortgage P&I
91%
$3,278
Property Taxes
3%
$124
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897