Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.83% first-year return on $154k initial cash invested.
-19.83%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$2,921
Rent
-$2,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,921 income − $5,466 expenses = $2,545 out of pocket
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,477
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,921
Total Expenses
$5,466
Mortgage P&I
110%
$3,225
Property Taxes
21%
$611
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730