Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.21% first-year return on $153k initial cash invested.
-25.21%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$2,515
Rent
-$3,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,515 income − $5,736 expenses = $3,221 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,443
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,515
Total Expenses
$5,736
Mortgage P&I
131%
$3,285
Property Taxes
40%
$1,015
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629