Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.77% first-year return on $153k initial cash invested.
-20.77%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$2,542
Rent
-$2,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $5,188 expenses = $2,646 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,422
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$5,188
Mortgage P&I
126%
$3,215
Property Taxes
20%
$519
Home Insurance
9%
$233
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636