Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.26% first-year return on $154k initial cash invested.
-16.26%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$4,073
Rent
-$2,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,073 income − $6,155 expenses = $2,082 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,459
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,073
Total Expenses
$6,155
Mortgage P&I
80%
$3,259
Property Taxes
17%
$690
Home Insurance
6%
$226
HOA
1%
$25
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018