Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $154k initial cash invested.
-21.15%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,426
Rent
-$2,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $5,137 expenses = $2,711 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,467
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$5,137
Mortgage P&I
133%
$3,215
Property Taxes
22%
$530
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606