Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.03% first-year return on $153k initial cash invested.
-25.03%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$2,263
Rent
-$3,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $5,458 expenses = $3,195 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,437
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,263
Total Expenses
$5,458
Mortgage P&I
142%
$3,213
Property Taxes
41%
$930
Home Insurance
10%
$228
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566