Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.76% first-year return on $153k initial cash invested.
-16.76%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$3,203
Rent
-$2,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,203 income − $5,340 expenses = $2,137 out of pocket
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,431
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,203
Total Expenses
$5,340
Mortgage P&I
103%
$3,306
Property Taxes
8%
$266
Home Insurance
7%
$231
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801