Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.68% first-year return on $154k initial cash invested.
-18.68%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$2,519
Rent
-$2,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,519 income − $4,921 expenses = $2,402 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
$2,519
Total Expenses
$4,921
Mortgage P&I
128%
$3,227
Property Taxes
10%
$257
Home Insurance
9%
$227
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630