Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.79% first-year return on $153k initial cash invested.
-21.79%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$3,253
Rent
-$2,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,253 income − $6,028 expenses = $2,775 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,420
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,253
Total Expenses
$6,028
Mortgage P&I
103%
$3,352
Property Taxes
27%
$881
Home Insurance
7%
$234
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813