Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.41% first-year return on $154k initial cash invested.
-30.41%
Cash On Cash
-0.87%
Cap Rate
-0.14
DSCR
$705
Rent
-$3,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$705 income − $4,605 expenses = $3,900 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,472
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$705
Total Expenses
$4,605
Mortgage P&I
482%
$3,401
Property Taxes
90%
$636
Home Insurance
33%
$230
HOA
0%
$0
Property Management
15%
$106
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$176