Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.72% first-year return on $154k initial cash invested.
-11.72%
Cash On Cash
3.26%
Cap Rate
0.57
DSCR
$4,306
Rent
-$1,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $5,805 expenses = $1,499 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,453
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,306
Total Expenses
$5,805
Mortgage P&I
72%
$3,080
Property Taxes
10%
$425
Home Insurance
5%
$228
HOA
0%
$6
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076