Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $153k initial cash invested.
-20.62%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,173
Rent
-$2,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,173 income − $4,798 expenses = $2,625 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
$2,173
Total Expenses
$4,798
Mortgage P&I
145%
$3,149
Property Taxes
17%
$368
Home Insurance
11%
$238
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543