Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.7% first-year return on $153k initial cash invested.
-20.7%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$2,962
Rent
-$2,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $5,593 expenses = $2,631 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,407
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$5,593
Mortgage P&I
112%
$3,311
Property Taxes
21%
$634
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740