Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.17% first-year return on $154k initial cash invested.
-20.17%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,992
Rent
-$2,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $5,583 expenses = $2,591 out of pocket
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,485
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$5,583
Mortgage P&I
110%
$3,293
Property Taxes
14%
$405
Home Insurance
8%
$228
HOA
7%
$220
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748