Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.65% first-year return on $153k initial cash invested.
-20.65%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,841
Rent
-$2,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $5,476 expenses = $2,635 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,435
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$5,476
Mortgage P&I
113%
$3,196
Property Taxes
24%
$688
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710