Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.39% first-year return on $153k initial cash invested.
-13.39%
Cash On Cash
3.35%
Cap Rate
0.54
DSCR
$3,931
Rent
-$1,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,931 income − $5,639 expenses = $1,708 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
$3,931
Total Expenses
$5,639
Mortgage P&I
85%
$3,344
Property Taxes
4%
$172
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983