Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.35% first-year return on $154k initial cash invested.
-26.35%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$1,310
Rent
-$3,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,310 income − $4,701 expenses = $3,391 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,498
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,310
Total Expenses
$4,701
Mortgage P&I
248%
$3,253
Property Taxes
38%
$503
Home Insurance
18%
$234
HOA
6%
$83
Property Management
15%
$196
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$328