Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.84% first-year return on $153k initial cash invested.
-23.84%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,617
Rent
-$3,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,617 income − $4,656 expenses = $3,039 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,426
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,617
Total Expenses
$4,656
Mortgage P&I
196%
$3,163
Property Taxes
30%
$485
Home Insurance
14%
$231
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404