Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.89% first-year return on $154k initial cash invested.
-8.89%
Cash On Cash
4.11%
Cap Rate
0.7
DSCR
$4,946
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,946 income − $6,090 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,497
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,946
Total Expenses
$6,090
Mortgage P&I
64%
$3,172
Property Taxes
6%
$317
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236