Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.72% first-year return on $154k initial cash invested.
-28.72%
Cash On Cash
-0.64%
Cap Rate
-0.11
DSCR
$1,754
Rent
-$3,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,754 income − $5,438 expenses = $3,684 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%
$6,474
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,754
Total Expenses
$5,438
Mortgage P&I
186%
$3,267
Property Taxes
35%
$622
Home Insurance
14%
$241
HOA
27%
$467
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438