Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.11% first-year return on $154k initial cash invested.
-24.11%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$1,519
Rent
-$3,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,519 income − $4,605 expenses = $3,086 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,458
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,519
Total Expenses
$4,605
Mortgage P&I
216%
$3,287
Property Taxes
24%
$360
Home Insurance
15%
$228
HOA
0%
$0
Property Management
15%
$228
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$380