Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.8% first-year return on $153k initial cash invested.
-24.8%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$2,430
Rent
-$3,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $5,600 expenses = $3,170 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,446
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,430
Total Expenses
$5,600
Mortgage P&I
133%
$3,242
Property Taxes
25%
$612
Home Insurance
9%
$224
HOA
15%
$356
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608