Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.46% first-year return on $153k initial cash invested.
-21.46%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,375
Rent
-$2,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,375 income − $5,110 expenses = $2,735 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,427
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,375
Total Expenses
$5,110
Mortgage P&I
134%
$3,182
Property Taxes
25%
$583
Home Insurance
9%
$205
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594