Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.22% first-year return on $155k initial cash invested.
-20.22%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$2,799
Rent
-$2,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $5,402 expenses = $2,603 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,799
Total Expenses
$5,402
Mortgage P&I
119%
$3,318
Property Taxes
18%
$512
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700