Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.21% first-year return on $154k initial cash invested.
-23.21%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$1,669
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,669 income − $4,645 expenses = $2,976 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%
$6,469
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,669
Total Expenses
$4,645
Mortgage P&I
191%
$3,190
Property Taxes
25%
$420
Home Insurance
14%
$234
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$417