Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20% first-year return on $154k initial cash invested.
-20%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$2,844
Rent
-$2,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $5,404 expenses = $2,560 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,457
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$5,404
Mortgage P&I
113%
$3,226
Property Taxes
20%
$572
Home Insurance
8%
$228
HOA
0%
$12
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711