Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.58% first-year return on $153k initial cash invested.
-19.58%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$2,926
Rent
-$2,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $5,418 expenses = $2,492 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,414
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$5,418
Mortgage P&I
112%
$3,264
Property Taxes
17%
$500
Home Insurance
8%
$228
HOA
1%
$21
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732