Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $153k initial cash invested.
-16.87%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$2,763
Rent
-$2,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $4,920 expenses = $2,157 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$4,920
Mortgage P&I
115%
$3,182
Property Taxes
7%
$185
Home Insurance
8%
$226
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691