Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.53% first-year return on $154k initial cash invested.
-23.53%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$1,658
Rent
-$3,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $4,670 expenses = $3,012 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
$1,658
Total Expenses
$4,670
Mortgage P&I
198%
$3,287
Property Taxes
22%
$360
Home Insurance
14%
$228
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414