Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.66% first-year return on $154k initial cash invested.
-20.66%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,381
Rent
-$2,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $5,028 expenses = $2,647 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
$2,381
Total Expenses
$5,028
Mortgage P&I
137%
$3,261
Property Taxes
17%
$394
Home Insurance
10%
$231
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595