Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.49% first-year return on $153k initial cash invested.
-20.49%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$3,017
Rent
-$2,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,017 income − $5,622 expenses = $2,605 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
$3,017
Total Expenses
$5,622
Mortgage P&I
110%
$3,311
Property Taxes
21%
$634
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754