Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.42% first-year return on $154k initial cash invested.
-18.42%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$3,054
Rent
-$2,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $5,415 expenses = $2,361 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,054
Total Expenses
$5,415
Mortgage P&I
104%
$3,175
Property Taxes
14%
$442
Home Insurance
11%
$332
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764