Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.18% first-year return on $154k initial cash invested.
-19.18%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$3,315
Rent
-$2,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $5,784 expenses = $2,469 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,315
Total Expenses
$5,784
Mortgage P&I
100%
$3,325
Property Taxes
19%
$639
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829