Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.6% first-year return on $154k initial cash invested.
-21.6%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$1,816
Rent
-$2,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $4,593 expenses = $2,777 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,488
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,816
Total Expenses
$4,593
Mortgage P&I
182%
$3,309
Property Taxes
10%
$176
Home Insurance
13%
$236
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454