Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.22% first-year return on $153k initial cash invested.
-10.22%
Cash On Cash
4.16%
Cap Rate
0.67
DSCR
$4,707
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,707 income − $6,011 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,431
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,707
Total Expenses
$6,011
Mortgage P&I
71%
$3,344
Property Taxes
4%
$172
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,177