Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.86% first-year return on $154k initial cash invested.
-19.86%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$2,825
Rent
-$2,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,825 income − $5,371 expenses = $2,546 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,470
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,825
Total Expenses
$5,371
Mortgage P&I
110%
$3,119
Property Taxes
20%
$561
Home Insurance
8%
$232
HOA
4%
$103
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706