Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.93% first-year return on $154k initial cash invested.
-13.93%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$5,145
Rent
-$1,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,145 income − $6,936 expenses = $1,791 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,491
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,145
Total Expenses
$6,936
Mortgage P&I
62%
$3,172
Property Taxes
21%
$1,061
Home Insurance
5%
$233
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,286