Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.54% first-year return on $154k initial cash invested.
-23.54%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$2,109
Rent
-$3,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $5,130 expenses = $3,021 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
$2,109
Total Expenses
$5,130
Mortgage P&I
154%
$3,244
Property Taxes
18%
$382
Home Insurance
11%
$233
HOA
12%
$260
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527