Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.57% first-year return on $153k initial cash invested.
-19.57%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$2,736
Rent
-$2,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $5,239 expenses = $2,503 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,451
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$5,239
Mortgage P&I
122%
$3,325
Property Taxes
13%
$366
Home Insurance
9%
$236
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684