Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.7% first-year return on $153k initial cash invested.
-23.7%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$1,615
Rent
-$3,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,615 income − $4,647 expenses = $3,032 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,452
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,615
Total Expenses
$4,647
Mortgage P&I
199%
$3,209
Property Taxes
27%
$434
Home Insurance
14%
$228
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404