Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.38% first-year return on $153k initial cash invested.
-11.38%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$4,806
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,806 income − $6,256 expenses = $1,450 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%
$6,424
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,806
Total Expenses
$6,256
Mortgage P&I
66%
$3,183
Property Taxes
11%
$538
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202