Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.84% first-year return on $154k initial cash invested.
-18.84%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$3,105
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $5,526 expenses = $2,421 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,484
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,105
Total Expenses
$5,526
Mortgage P&I
105%
$3,266
Property Taxes
17%
$542
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776