Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.84% first-year return on $154k initial cash invested.
-18.84%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,395
Rent
-$2,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,395 income − $5,806 expenses = $2,411 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,457
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,395
Total Expenses
$5,806
Mortgage P&I
96%
$3,248
Property Taxes
21%
$701
Home Insurance
7%
$227
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849