Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.91% first-year return on $153k initial cash invested.
-14.91%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$2,955
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $4,854 expenses = $1,899 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,421
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$4,854
Mortgage P&I
106%
$3,146
Property Taxes
2%
$63
Home Insurance
8%
$227
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739