Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $154k initial cash invested.
-14.88%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$3,949
Rent
-$1,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,949 income − $5,857 expenses = $1,908 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,468
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,949
Total Expenses
$5,857
Mortgage P&I
81%
$3,207
Property Taxes
14%
$563
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987