Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.39% first-year return on $154k initial cash invested.
-24.39%
Cash On Cash
1%
Cap Rate
0.15
DSCR
$2,775
Rent
-$3,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $5,912 expenses = $3,137 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,492
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$5,912
Mortgage P&I
129%
$3,569
Property Taxes
28%
$780
Home Insurance
8%
$231
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694