Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.9% first-year return on $154k initial cash invested.
-10.9%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$5,259
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,259 income − $6,654 expenses = $1,395 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,454
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,259
Total Expenses
$6,654
Mortgage P&I
60%
$3,134
Property Taxes
14%
$760
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,315