Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.44% first-year return on $154k initial cash invested.
-17.44%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$3,225
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $5,465 expenses = $2,240 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,481
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$5,465
Mortgage P&I
103%
$3,309
Property Taxes
11%
$354
Home Insurance
8%
$254
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806