Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.54% first-year return on $153k initial cash invested.
-24.54%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,670
Rent
-$3,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $5,807 expenses = $3,137 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
$2,670
Total Expenses
$5,807
Mortgage P&I
126%
$3,363
Property Taxes
35%
$936
Home Insurance
8%
$226
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668