Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.25% first-year return on $154k initial cash invested.
-21.25%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$3,124
Rent
-$2,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $5,856 expenses = $2,732 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,124
Total Expenses
$5,856
Mortgage P&I
105%
$3,268
Property Taxes
17%
$518
Home Insurance
7%
$227
HOA
11%
$343
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781