Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.44% first-year return on $153k initial cash invested.
-22.44%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$3,188
Rent
-$2,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $6,056 expenses = $2,868 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,447
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$6,056
Mortgage P&I
105%
$3,363
Property Taxes
29%
$936
Home Insurance
7%
$226
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797