Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.23% first-year return on $154k initial cash invested.
-14.23%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$3,625
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,625 income − $5,456 expenses = $1,831 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
$3,625
Total Expenses
$5,456
Mortgage P&I
88%
$3,172
Property Taxes
9%
$317
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906