Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.3% first-year return on $153k initial cash invested.
-20.3%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,008
Rent
-$2,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $5,593 expenses = $2,585 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,421
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$5,593
Mortgage P&I
104%
$3,129
Property Taxes
26%
$792
Home Insurance
7%
$225
HOA
0%
$4
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752