Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.42% first-year return on $153k initial cash invested.
-13.42%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$3,647
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,647 income − $5,359 expenses = $1,712 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,433
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,647
Total Expenses
$5,359
Mortgage P&I
88%
$3,205
Property Taxes
5%
$175
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912