Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.15% first-year return on $154k initial cash invested.
-17.15%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$2,938
Rent
-$2,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $5,134 expenses = $2,196 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,938
Total Expenses
$5,134
Mortgage P&I
109%
$3,188
Property Taxes
10%
$306
Home Insurance
8%
$229
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$734