Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.85% first-year return on $154k initial cash invested.
-21.85%
Cash On Cash
1.27%
Cap Rate
0.2
DSCR
$1,734
Rent
-$2,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,734 income − $4,547 expenses = $2,813 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,734
Total Expenses
$4,547
Mortgage P&I
198%
$3,434
Property Taxes
3%
$53
Home Insurance
13%
$228
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434