Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.86% first-year return on $154k initial cash invested.
-15.86%
Cash On Cash
2.74%
Cap Rate
0.44
DSCR
$3,799
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,799 income − $5,838 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,799
Total Expenses
$5,838
Mortgage P&I
89%
$3,368
Property Taxes
11%
$418
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950