Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.05% first-year return on $153k initial cash invested.
-21.05%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$1,958
Rent
-$2,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,958 income − $4,635 expenses = $2,677 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,409
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,958
Total Expenses
$4,635
Mortgage P&I
163%
$3,194
Property Taxes
15%
$300
Home Insurance
10%
$201
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490