Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.84% first-year return on $154k initial cash invested.
-20.84%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$2,337
Rent
-$2,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $5,007 expenses = $2,670 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%
$6,463
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$5,007
Mortgage P&I
140%
$3,261
Property Taxes
17%
$394
Home Insurance
10%
$231
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584