Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.83% first-year return on $153k initial cash invested.
-21.83%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$1,676
Rent
-$2,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,676 income − $4,452 expenses = $2,776 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,411
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,676
Total Expenses
$4,452
Mortgage P&I
184%
$3,079
Property Taxes
16%
$276
Home Insurance
14%
$228
HOA
4%
$65
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$419