Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.14% first-year return on $153k initial cash invested.
-24.14%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$1,815
Rent
-$3,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $4,902 expenses = $3,087 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
$1,815
Total Expenses
$4,902
Mortgage P&I
179%
$3,240
Property Taxes
31%
$564
Home Insurance
12%
$226
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454