Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.69% first-year return on $153k initial cash invested.
-19.69%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,906
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $5,424 expenses = $2,518 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
$2,906
Total Expenses
$5,424
Mortgage P&I
111%
$3,240
Property Taxes
19%
$564
Home Insurance
8%
$226
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726