Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.54% first-year return on $155k initial cash invested.
-19.54%
Cash On Cash
2.18%
Cap Rate
0.33
DSCR
$2,733
Rent
-$2,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $5,249 expenses = $2,516 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,733
Total Expenses
$5,249
Mortgage P&I
131%
$3,586
Property Taxes
5%
$124
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683