Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.32% first-year return on $154k initial cash invested.
-22.32%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$2,945
Rent
-$2,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $5,817 expenses = $2,872 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,496
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,945
Total Expenses
$5,817
Mortgage P&I
110%
$3,226
Property Taxes
33%
$985
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736