Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.54% first-year return on $153k initial cash invested.
-21.54%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,237
Rent
-$2,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $5,990 expenses = $2,753 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,445
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$5,990
Mortgage P&I
102%
$3,311
Property Taxes
27%
$868
Home Insurance
7%
$224
HOA
1%
$34
Property Management
15%
$486
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809