Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.07% first-year return on $154k initial cash invested.
-26.07%
Cash On Cash
-0.26%
Cap Rate
-0.05
DSCR
$1,365
Rent
-$3,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,365 income − $4,702 expenses = $3,337 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,456
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,365
Total Expenses
$4,702
Mortgage P&I
230%
$3,140
Property Taxes
46%
$623
Home Insurance
17%
$228
HOA
4%
$55
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$341