Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.85% first-year return on $154k initial cash invested.
-23.85%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$2,158
Rent
-$3,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,158 income − $5,224 expenses = $3,066 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,158
Total Expenses
$5,224
Mortgage P&I
149%
$3,223
Property Taxes
34%
$738
Home Insurance
11%
$227
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540