Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.65% first-year return on $153k initial cash invested.
-23.65%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$2,186
Rent
-$3,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $5,209 expenses = $3,023 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,448
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,186
Total Expenses
$5,209
Mortgage P&I
150%
$3,288
Property Taxes
30%
$646
Home Insurance
10%
$227
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546