Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $154k initial cash invested.
-17.97%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$2,684
Rent
-$2,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $4,995 expenses = $2,311 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
$2,684
Total Expenses
$4,995
Mortgage P&I
120%
$3,221
Property Taxes
10%
$259
Home Insurance
8%
$227
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671