Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.66% first-year return on $154k initial cash invested.
-26.66%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$1,633
Rent
-$3,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,633 income − $5,055 expenses = $3,422 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,478
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,633
Total Expenses
$5,055
Mortgage P&I
192%
$3,132
Property Taxes
56%
$912
Home Insurance
14%
$228
HOA
0%
$0
Property Management
15%
$245
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$408