Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.77% first-year return on $154k initial cash invested.
-19.77%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,042
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $5,579 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,476
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$5,579
Mortgage P&I
107%
$3,244
Property Taxes
13%
$382
Home Insurance
8%
$233
HOA
9%
$260
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760