Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.55% first-year return on $154k initial cash invested.
-20.55%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$3,022
Rent
-$2,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $5,659 expenses = $2,637 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,476
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,022
Total Expenses
$5,659
Mortgage P&I
110%
$3,314
Property Taxes
22%
$658
Home Insurance
8%
$236
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756