Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.92% first-year return on $154k initial cash invested.
-24.92%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$1,894
Rent
-$3,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $5,098 expenses = $3,204 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
$1,894
Total Expenses
$5,098
Mortgage P&I
170%
$3,223
Property Taxes
39%
$738
Home Insurance
12%
$227
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474