Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.66% first-year return on $155k initial cash invested.
-19.66%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$2,696
Rent
-$2,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $5,227 expenses = $2,531 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,696
Total Expenses
$5,227
Mortgage P&I
118%
$3,174
Property Taxes
20%
$531
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674