Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.16% first-year return on $153k initial cash invested.
-18.16%
Cash On Cash
1.59%
Cap Rate
0.28
DSCR
$2,720
Rent
-$2,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $5,042 expenses = $2,322 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,449
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$5,042
Mortgage P&I
113%
$3,067
Property Taxes
16%
$441
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680