Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.05% first-year return on $154k initial cash invested.
-17.05%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$4,055
Rent
-$2,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,055 income − $6,237 expenses = $2,182 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,457
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,055
Total Expenses
$6,237
Mortgage P&I
80%
$3,244
Property Taxes
20%
$793
Home Insurance
6%
$254
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014