Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.23% first-year return on $153k initial cash invested.
-25.23%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$1,550
Rent
-$3,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $4,761 expenses = $3,211 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,416
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,550
Total Expenses
$4,761
Mortgage P&I
206%
$3,187
Property Taxes
39%
$602
Home Insurance
15%
$228
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$388