Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.85% first-year return on $154k initial cash invested.
-16.85%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$3,426
Rent
-$2,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $5,588 expenses = $2,162 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,473
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$5,588
Mortgage P&I
96%
$3,278
Property Taxes
13%
$430
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856