Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.45% first-year return on $154k initial cash invested.
-18.45%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,853
Rent
-$2,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,853 income − $6,221 expenses = $2,368 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,475
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,853
Total Expenses
$6,221
Mortgage P&I
85%
$3,291
Property Taxes
15%
$580
Home Insurance
6%
$231
HOA
7%
$270
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$963