Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.65% first-year return on $154k initial cash invested.
-24.65%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$2,424
Rent
-$3,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $5,592 expenses = $3,168 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,487
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$5,592
Mortgage P&I
136%
$3,300
Property Taxes
36%
$868
Home Insurance
9%
$228
HOA
1%
$32
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606