Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.88% first-year return on $154k initial cash invested.
-18.88%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$2,669
Rent
-$2,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $5,088 expenses = $2,419 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,464
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,669
Total Expenses
$5,088
Mortgage P&I
120%
$3,197
Property Taxes
14%
$383
Home Insurance
9%
$227
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667