Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.36% first-year return on $153k initial cash invested.
-29.36%
Cash On Cash
-0.91%
Cap Rate
-0.15
DSCR
$1,033
Rent
-$3,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,033 income − $4,787 expenses = $3,754 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,033
Total Expenses
$4,787
Mortgage P&I
312%
$3,225
Property Taxes
81%
$841
Home Insurance
22%
$226
HOA
0%
$0
Property Management
15%
$155
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$258