Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.36% first-year return on $153k initial cash invested.
-16.36%
Cash On Cash
2.9%
Cap Rate
0.45
DSCR
$4,243
Rent
-$2,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,243 income − $6,325 expenses = $2,082 out of pocket
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,414
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,243
Total Expenses
$6,325
Mortgage P&I
82%
$3,461
Property Taxes
14%
$603
Home Insurance
5%
$224
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,061