Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.92% first-year return on $153k initial cash invested.
-16.92%
Cash On Cash
2.48%
Cap Rate
0.4
DSCR
$3,601
Rent
-$2,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,601 income − $5,755 expenses = $2,154 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,417
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,601
Total Expenses
$5,755
Mortgage P&I
93%
$3,337
Property Taxes
10%
$361
Home Insurance
6%
$228
HOA
3%
$101
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900