Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.02% first-year return on $153k initial cash invested.
-20.02%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$2,364
Rent
-$2,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $4,918 expenses = $2,554 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,432
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$4,918
Mortgage P&I
139%
$3,282
Property Taxes
11%
$271
Home Insurance
10%
$229
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591