Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.09% first-year return on $154k initial cash invested.
-27.09%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$2,056
Rent
-$3,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $5,538 expenses = $3,482 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%
$6,489
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,056
Total Expenses
$5,538
Mortgage P&I
160%
$3,295
Property Taxes
48%
$994
Home Insurance
11%
$217
HOA
2%
$46
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514