Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.82% first-year return on $153k initial cash invested.
-19.82%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$2,370
Rent
-$2,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $4,893 expenses = $2,523 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,418
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$4,893
Mortgage P&I
133%
$3,149
Property Taxes
16%
$368
Home Insurance
10%
$238
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592