Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.46% first-year return on $153k initial cash invested.
-26.46%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$1,878
Rent
-$3,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $5,254 expenses = $3,376 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,433
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,878
Total Expenses
$5,254
Mortgage P&I
173%
$3,240
Property Taxes
46%
$858
Home Insurance
14%
$254
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470