Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.72% first-year return on $155k initial cash invested.
-13.72%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$4,570
Rent
-$1,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,570 income − $6,337 expenses = $1,767 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
$4,570
Total Expenses
$6,337
Mortgage P&I
72%
$3,281
Property Taxes
14%
$634
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142