Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.11% first-year return on $154k initial cash invested.
-26.11%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$1,666
Rent
-$3,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,666 income − $5,025 expenses = $3,359 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,495
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,666
Total Expenses
$5,025
Mortgage P&I
196%
$3,270
Property Taxes
45%
$756
Home Insurance
12%
$199
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$416