Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.78% first-year return on $154k initial cash invested.
-17.78%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$2,869
Rent
-$2,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,869 income − $5,156 expenses = $2,287 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,492
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,869
Total Expenses
$5,156
Mortgage P&I
113%
$3,247
Property Taxes
10%
$301
Home Insurance
8%
$231
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717